Projected Income Statement: Fossil Group, Inc.

Forecast Balance Sheet: Fossil Group, Inc.

Fiscal Period: January 2024 2025 2026 2027
Net Debt 1 - 82 119 125
Change - - 45.14% 5.04%
Announcement Date 3/12/25 3/11/26 - -
1USD in Million
Estimates

Cash Flow Forecast: Fossil Group, Inc.

Fiscal Period: January 2025 2026 2027
CAPEX 1 - 5.583 5.751
Change - - 3.01%
Free Cash Flow (FCF) 1 -60.46 -22.81 -6.798
Change - 62.28% 70.19%
Announcement Date 3/11/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Fossil Group, Inc.

Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - 1.68% 5.25% 7.04%
EBIT Margin (%) - - - - - 1.14% 3.65% 5.92%
EBT Margin (%) - - - - - -4.95% 0.89% 3.32%
Net margin (%) - - - - - -7.8% -3.3% -1.57%
FCF margin (%) - - - - - -6.02% -2.39% -0.7%
FCF / Net Income (%) - - - - - 77.22% 72.45% 44.77%

Profitability

        
ROA -2.64% 5.43% 0.34% -5.19% -2.46% 1.98% - -
ROE -20.33% 5.88% -10.02% -47.85% -54.72% -69.65% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - 4.85x 2.37x 1.85x
Debt / Free cash flow - - - - - -1.36x -5.2x -18.46x

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - 0.58% 0.6%
CAPEX / EBITDA (%) - - - - - - 11.13% 8.46%
CAPEX / FCF (%) - - - - - - -24.48% -84.6%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - - -1.94 -1.45 -0.355 0.075
Change - - - - - 25.26% 75.52% 121.13%
Nbr of stocks (in thousands) - - - - 53,194 52,141 59,102 59,102
Announcement Date - - - - 3/12/25 3/11/26 - -
1USD
Estimates
2026 *2027 *
P/E Ratio -12.4x 58.5x
PBR - -
EV / Sales 0.4x 0.4x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
4.390USD
Average target price
7.000USD
Spread / Average Target
+59.45%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FOSL Stock
  4. Financials Fossil Group, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!