Levi Strauss & Co.

Levi Strauss & Co.

LEVIยทNYSE

$22.62

-0.75%
Consumer CyclicalApparel - Manufacturers

Levi Strauss & Co. operates as an apparel company. The company designs, markets, and sells jeans, casual and dress pants, activewear, tops, shorts, skirts, dresses, jackets, footwear, and related accessories for men, women, and children in the Americas, Europe, and Asia. It also sells its products under the Levi's, Dockers, Signature by Levi Strauss & Co., and Denizen brands. In addition, the company licenses Levi's and Dockers trademarks for various product categories, including footwear, belts, wallets and bags, outerwear, sweaters, dress shirts, kids wear, sleepwear, and hosiery. Further, it sells its products through third-party retailers, such as department stores, specialty retailers, third-party e-commerce sites, and franchisees who operate brand-dedicated stores; and directly to consumers through various formats, including company-operated mainline and outlet stores, company-operated e-commerce sites, and select shop-in-shops located in department stores, and other third-party retail locations. The company also operates approximately 3,100 brand-dedicated stores and shop-in-shops. The company was founded in 1853 and is headquartered in San Francisco, California.

At a Glance

Live Snapshot
Market Cap$8.91B
EPS1.4600
P/E Ratio15.49
Earnings Date07/09/2026
Levi Strauss & Co.

Levi Strauss & Co. Fair Value Envelope

LEVI ยท NYSE

Our analysis suggests that LEVI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $22.62, this represents a potential HIDDEN relative to our calculated worth for Levi Strauss & Co..

Intrinsic Value
Current Price: $22.62

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$435.9M
+ Cash & Equivalents$757.9M
Firm Value$1.2B
- Debt$2.3B
Equity Value-$1.1B
/ Shares Outstanding396,688,944B
DCF Value-$3
OVERVALUED BY 112%

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
$272.9M
$136.4M
$68.2M
$34.1M
$17.1M
$8.5M
$4.3M
$2.1M
$1.1M
$532.9K
Maintenance CapEx
-$22.1M
-$11.1M
-$5.5M
-$2.8M
-$1.4M
-$691.9K
-$345.9K
-$173.0K
-$86.5K
-$43.2K
Owner Earnings
$250.7M
$125.4M
$62.7M
$31.3M
$15.7M
$7.8M
$3.9M
$2.0M
$979.3K
$489.7K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$232.1M
$107.5M
$49.8M
$23.0M
$10.7M
$4.9M
$2.3M
$1.1M
$489.9K
$226.8K
Terminal Value represents 0.9% of Enterprise Value