Playboy, Inc.

Playboy, Inc.

PLBYยทNASDAQ

$1.33

-0.75%
Consumer CyclicalLeisure

Playboy, Inc. operates as a media and lifestyle company. It connects consumers around the world with products, services, and experiences to help them look good, feel good, and have fun. The firm serves consumers in the following categories: Sexual Wellness, Style & Apparel, Gaming & Lifestyle, and Beauty & Grooming. Its flagship consumer brand, Playboy, publishes a magazine for men that focus primarily on photography, entertainment, humor, and cartoons as well as articles on current issues and trends. The company was founded in 1953 and is headquartered in Los Angeles, CA.

At a Glance

Live Snapshot
Market Cap$124.18M
EPS-0.1300
P/E Ratio-10.23
Earnings Date08/11/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -10.2).

Valuation inputs: P/E -10.2, earnings yield N/A, momentum -0.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -69.0%, ROIC -1.2%).

Profitability stack: net margin -10.5%, ROE -69.0%, ROIC -1.2%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +93.8%, momentum -0.7%, net margin -10.5%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

plby

Playboy, Inc. Market vs Earnings Trajectory

PLBY ยท NASDAQ

Loading price and EPS data...

Playboy, Inc.

Playboy, Inc. Fair Value Envelope

PLBY ยท NASDAQ

Our analysis suggests that PLBY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.33, this represents a potential HIDDEN relative to our calculated worth for Playboy, Inc..

Intrinsic Value
Current Price: $1.33
3Y-98.0%
5Y-46.0%
10Y-139.0%
3Y-35.0%
5Y-18.0%
10Y+20.0%
3Y-95.0%
5Y+140.0%
10Y-853.0%
3Y-100.0%
5Y-98.0%
10Y-99.0%
3Y-98.0%
5Y+1317.0%
10Y-789.0%
3Y-50.0%
5Y-29.0%
10Y-26.0%
Playboy, Inc.

Playboy, Inc. Profit Bridge

PLBY ยท NASDAQ
Revenue120.93M
Cost of Goods Sold (35.08M)
Gross Profit85.85M
Operating Expenses (89.08M)
Operating Income-3.23M
Interest Expense (8.22M)
Other Income/Expense-10.67M
Pretax Income-13.90M
Income Tax (-1.23M)
Net Income-12.67M
Net Income
-12.67M

Profitability Analysis

Gross Margin

71.0%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

-2.7%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-10.5%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

70.99%
Gross Profit Margin
11%
3Y+28.0%
5Y+41.0%
10Y+42.0%
-2.67%
Operating Profit Margin
-94%
3Y-98.0%
5Y-129.0%
10Y-115.0%
-10.48%
Net Profit Margin
-85%
3Y-93.0%
5Y+194.0%
10Y-728.0%
-68.96%
Return on Equity
-107%
3Y-61.0%
5Y+986.0%
10Y-3865.0%
-4.33%
Return on Assets
-84%
3Y-91.0%
5Y+239.0%
10Y-1125.0%
-1.24%
Return on Invested Capital
-94%
3Y-97.0%
5Y-89.0%
10Y-155.0%
PLBY

Playboy, Inc. Cash Conversion Engine

PLBY ยท NASDAQ
Net Income-12.67M
Depreciation & Amortization8.35M
Stock-Based Compensation4.71M
Change in Working Capital3.57M
Others-60.00K
Capital Expenditures-1.02M
Free Cash Flow-1.01M

Cash Flow Quality Analysis

FCF Conversion Rate

7.9%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

5688.9%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

+95.3%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$3.57M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

plby

Playboy, Inc. Funding & Solvency Profile

PLBY ยท NASDAQ
Cash & Cash Equivalents30.17M
Net Receivables11.45M
Inventory11.42M
Other Current Assets6.42M
Total Current Assets59 M
Property, Plant & Equipment19.33M
Goodwill & Intangible Assets194.01M
Long-Term Investments0.00
Other Non-Current Assets12.98M
Total Non-Current Assets32 M
Total Assets
285.78M

Financial Health Analysis

Current Ratio

1.00x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

7.39x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-234000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

21% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

plby

Playboy, Inc. Street Expectations Map

PLBY ยท NASDAQ

Wall Street analysts project that PLBY stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 12.63, with estimates ranging from a low of 0.90 to a high of 28.00.

Lowest Target
0.90
-32.33%
Consensus Target
12.63
849.62%
Highest Target
28.00
2005.26%

The consensus 1-year price target stands at 12.63, with estimates ranging from a low of 0.90 to a high of 28.00.

Analyst Consensus Analysis

Upside Potential

+849.6%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

214.6% spread

High uncertainty. Very wide target spread indicates significant disagreement among analystsโ€”major valuation uncertainty or transformation underway.

Risk-Reward Profile

62.02x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

Low

High uncertainty: Wide dispersion indicates analysts struggle to agree on valuationโ€”proceed with caution and independent analysis.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

plby

Playboy, Inc. Insider Positioning

PLBY ยท NASDAQ

During the last 12 months, insiders have sold $1.86M worth of PLBY shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

1.1M

1.74M

Net Activity

-1.7M

-$1.74M

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

75.0K

123.97K

Net Activity

-124K

-$124K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
KBLI

Kohn Bernhard L Iii

Director, Officer: Ceo & President

450.7K sharesโ€ข6 transactions

$671K

2
CM

Crossman Marc

Officer: Cfo & Coo

365.7K sharesโ€ข4 transactions

$620K

3
RC

Riley Christopher

Officer: General Counsel & Secretary

190.5K sharesโ€ข3 transactions

$336K

4
ETE

Edmonds Tracey E

Director

161.3K sharesโ€ข6 transactions

$233K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $1.86M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$1.74M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

4 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.00%
Dividend Yield
-100%
3Y-
5Y-
10Y-
ย 

plby Dividend History

PLBY
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%