Fox Factory Holding Corp.

Fox Factory Holding Corp.

FOXFยทNASDAQ

$17.81

-1.3%
Consumer CyclicalAuto - Parts

Fox Factory Holding Corp. designs, engineers, manufactures, and markets ride dynamics products worldwide. The company offers mid-end and high-end front fork and rear suspension products for mountain bikes, road bikes, and e-bikes; and powered vehicle products for side-by-side vehicles, on-road vehicles with and without off-road capabilities, off-road vehicles and trucks, all-terrain vehicles, snowmobiles, and specialty vehicles and applications, such as military, motorcycles, and commercial trucks. It also provides mountain and road bike wheels, and other performance cycling components, including cranks, chain rings, pedals, bars, stems, and seat posts, as well as sells aftermarket products to dealers and distributors. The company offers powered vehicles under the FOX, BDS Suspension, Zone Offroad, JKS Manufacturing, RT Pro UTV, 4x4 Posi-Lok, Ridetech, Tuscany, Outside Van, and SCA brands; and mountain bikes and road bikes under the FOX, Race Face, Easton Cycling, and Marzocchi brands. Fox Factory Holding Corp. was incorporated in 2007 and is headquartered in Duluth, Georgia.

At a Glance

Live Snapshot
Market Cap$746.88M
EPS-13.0400
P/E Ratio-1.37
Earnings Date08/06/2026
Fox Factory Holding Corp.

Fox Factory Holding Corp. Fair Value Envelope

FOXF ยท NASDAQ

Our analysis suggests that FOXF has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $17.81, this represents a potential HIDDEN relative to our calculated worth for Fox Factory Holding Corp..

Intrinsic Value
Current Price: $17.81

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$47.1M
+ Cash & Equivalents$58.0M
Firm Value$105.1M
- Debt$779.6M
Equity Value-$674.5M
/ Shares Outstanding41,800,557B
DCF Value-$16
OVERVALUED BY 191%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$30.5M
$15.2M
$7.6M
$3.8M
$1.9M
$951.8K
$475.9K
$238.0K
$119.0K
$59.5K
Maintenance CapEx
-$3.4M
-$1.7M
-$849.2K
-$424.6K
-$212.3K
-$106.1K
-$53.1K
-$26.5K
-$13.3K
-$6.6K
Owner Earnings
$27.1M
$13.5M
$6.8M
$3.4M
$1.7M
$845.7K
$422.8K
$211.4K
$105.7K
$52.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$25.1M
$11.6M
$5.4M
$2.5M
$1.2M
$532.9K
$246.7K
$114.2K
$52.9K
$24.5K
Terminal Value represents 0.9% of Enterprise Value