CURV - NYSE
Torrid Holdings Inc.
$1.39
-2.1%Torrid Holdings Inc. operates in women's plus-size apparel and intimates market in North America. The company designs, develops, and merchandises its products under the Torrid and Torrid Curve brand names. It is involved in the sale of tops, bottoms, dresses, denims, activewear, intimates, sleep wear, swim wear, and outerwear products; and non-apparel products comprising accessories, footwear, and beauty products. The company sells its products directly to consumers through its e-commerce platform and its physical stores. As of January 29, 2022, it operated 624 stores in 50 U.S. states, Puerto Rico, and Canada. Torrid Holdings Inc. was incorporated in 2019 and is headquartered in City of Industry, California.
At a Glance
Live SnapshotTorrid Holdings Inc. 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 | -$6.5M | -$3.3M | -$1.6M | -$813.3K | -$406.7K | -$203.3K | -$101.7K | -$50.8K | -$25.4K | -$12.7K |
| Maintenance CapEx | -$885.2K | -$442.6K | -$221.3K | -$110.7K | -$55.3K | -$27.7K | -$13.8K | -$6.9K | -$3.5K | -$1.7K |
| Owner Earnings | -$7.4M | -$3.7M | -$1.8M | -$924.0K | -$462.0K | -$231.0K | -$115.5K | -$57.7K | -$28.9K | -$14.4K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$6.8M | -$3.2M | -$1.5M | -$679.1K | -$314.4K | -$145.6K | -$67.4K | -$31.2K | -$14.4K | -$6.7K |
Related Guides
Continue your CURV research with focused valuation 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.