AKA - NYSE
a.k.a. Brands Holding Corp.
$8.67
-10%a.k.a. Brands Holding Corp. operates a portfolio of online fashion brands in the United States, Australia, and internationally. It offers apparel, footwear, and accessories through its online stores under the Princess Polly, Culture Kings, Petal & Pup, mnml, and Rebdolls brands, as well as operates eight physical stores under the Culture Kings brand name. The company was founded in 2018 and is headquartered in San Francisco, California.
At a Glance
Live Snapshota.k.a. Brands Holding Corp. Fair Value Envelope
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
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 | $31.9M | $62.0M | $120.4M | $233.8M | $454.0M | $881.8M | $1.7B | $3.3B | $6.5B | $12.5B |
| Maintenance CapEx | -$6.6M | -$12.9M | -$25.0M | -$48.6M | -$94.3M | -$183.1M | -$355.7M | -$690.7M | -$1.3B | -$2.6B |
| Owner Earnings | $25.3M | $49.1M | $95.4M | $185.2M | $359.7M | $698.6M | $1.4B | $2.6B | $5.1B | $9.9B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $23.4M | $42.1M | $75.7M | $136.2M | $244.8M | $440.3M | $791.7M | $1.4B | $2.6B | $4.6B |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.