image
Consumer Cyclical - Specialty Retail - NYSE - US
$ 0.1441
-1.3 %
$ 8.53 M
Market Cap
-0.07
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DTC stock under the worst case scenario is HIDDEN Compared to the current market price of 0.144 USD, Solo Brands, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DTC stock under the base case scenario is HIDDEN Compared to the current market price of 0.144 USD, Solo Brands, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DTC stock under the best case scenario is HIDDEN Compared to the current market price of 0.144 USD, Solo Brands, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DTC

image
$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.4$0.2$0.2$0.0$0.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
455 M REVENUE
-8.13%
-175 M OPERATING INCOME
23.36%
-180 M NET INCOME
-61.83%
10.5 M OPERATING CASH FLOW
-83.15%
-14.5 M INVESTING CASH FLOW
72.66%
-3.66 M FINANCING CASH FLOW
71.58%
144 M REVENUE
52.47%
-55.2 M OPERATING INCOME
52.10%
-58.2 M NET INCOME
49.58%
13 M OPERATING CASH FLOW
3335.71%
-3 M INVESTING CASH FLOW
52.28%
-10.5 M FINANCING CASH FLOW
-632.61%
Balance Sheet Solo Brands, Inc.
image
Current Assets 172 M
Cash & Short-Term Investments 12 M
Receivables 39.4 M
Other Current Assets 121 M
Non-Current Assets 323 M
Long-Term Investments 0
PP&E 51.9 M
Other Non-Current Assets 271 M
7.97 %24.40 %10.48 %54.73 %Total Assets$495.1m
Current Liabilities 122 M
Accounts Payable 69.6 M
Short-Term Debt 8.62 M
Other Current Liabilities 43.5 M
Non-Current Liabilities 180 M
Long-Term Debt 22.1 M
Other Non-Current Liabilities 158 M
23.07 %2.86 %14.41 %7.32 %52.34 %Total Liabilities$301.7m
EFFICIENCY
Earnings Waterfall Solo Brands, Inc.
image
Revenue 455 M
Cost Of Revenue 194 M
Gross Profit 260 M
Operating Expenses 435 M
Operating Income -175 M
Other Expenses 5.57 M
Net Income -180 M
500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)455m(194m)260m(435m)(175m)(6m)(180m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
57.26% GROSS MARGIN
57.26%
-38.42% OPERATING MARGIN
-38.42%
-24.94% NET MARGIN
-24.94%
-58.63% ROE
-58.63%
-22.90% ROA
-22.90%
-43.55% ROIC
-43.55%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Solo Brands, Inc.
image
60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)202020202021202120222022202320232024202420252025
Net Income -180 M
Depreciation & Amortization 26.6 M
Capital Expenditures -14.5 M
Stock-Based Compensation 6.75 M
Change in Working Capital 0
Others 143 M
Free Cash Flow -4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Solo Brands, Inc.
image
Wall Street analysts predict an average 1-year price target for DTC of $1.96 , with forecasts ranging from a low of $1.35 to a high of $3 .
DTC Lowest Price Target Wall Street Target
1.35 USD 836.85%
DTC Average Price Target Wall Street Target
1.96 USD 1260.17%
DTC Highest Price Target Wall Street Target
3 USD 1981.89%
Price
Max Price Target
Min Price Target
Average Price Target
33332222111100May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Solo Brands, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
325 K USD 1
6-9 MONTHS
295 K USD 1
9-12 MONTHS
7. News
Warner Bros. Discovery: Beating John Malone At His Own Game Warner Bros. Discovery's potential extends beyond its DTC business, with multiple avenues for future growth and profitability. The DTC turnaround is promising. International markets are poised for significant growth. The networks segment, despite lower EBITDA, remains a substantial cash cow. seekingalpha.com - 1 week ago
Royalties Inc. Announces DTC Eligibility Toronto, Ontario--(Newsfile Corp. - April 3, 2025) - Royalties Inc. (CSE: RI) (OTC Pink: ROYIF), ("the Company") is pleased to announce that its common shares are now eligible for electronic clearing and settlement in the United States through the Depository Trust Company ("DTC"). DTC eligibility is expected to simplify the process of trading and enhance the liquidity of its common shares in the United States, the world's largest capital market. newsfilecorp.com - 2 weeks ago
Solo Brands, Inc. (DTC) Q4 2024 Earnings Call Transcript Solo Brands, Inc. (NYSE:DTC ) Q4 2024 Earnings Conference Call March 12, 2025 9:00 AM ET Company Participants Mark Anderson - Senior Director, Treasury and IR John Larson - Interim President and CEO Laura Coffey - CFO Conference Call Participants Operator Good morning, and welcome to the Solo Brands Fourth Quarter and Fiscal Year 2024 Financial Results Conference Call. [Operator Instructions] Please note, this event is being recorded. seekingalpha.com - 1 month ago
Solo Brands, Inc. (DTC) Q4 Earnings and Revenues Miss Estimates Solo Brands, Inc. (DTC) came out with quarterly earnings of $0.03 per share, missing the Zacks Consensus Estimate of $0.12 per share. This compares to earnings of $0.13 per share a year ago. zacks.com - 1 month ago
Solo Brands Announces Appointment of Peter Laurinaitis to its Board of Directors GRAPEVINE, Texas--(BUSINESS WIRE)--Solo Brands, Inc. (NYSE: DTC) (“Solo Brands” or “the Company”) a leading portfolio of lifestyle brands (Solo Stove, Chubbies, Isle and Oru) that are redefining the outdoor and apparel industries, today announced that Peter Laurinaitis has been appointed to the Company's Board of Directors. “Solo Brands welcomes Peter to the Board during this important time for our Company, as we work to strengthen our financial position. His appointment is another step to soli. businesswire.com - 1 month ago
Disney: Surging DTC Profitability Disney's strong Q1'25 results highlight significant growth in its streaming segment, with operating income surging 31% year-over-year due to subscriber monetization. Despite a 1% subscriber decline in Disney+, the streaming company saw net subscription growth of 0.9M due to Hulu. Disney is seeing improving subscriber monetization and long term trends in revenue, operating income and EBITDA point upwards. seekingalpha.com - 1 month ago
NEXTGEN DIGITAL ANNOUNCES U.S. LISTING ON THE OTCQB MARKET & DTC ELIGIBILITY Fredericton, New Brunswick, March 10, 2025 (GLOBE NEWSWIRE) -- NextGen Digital Platforms Inc. (CSE:NXT) (OTCQB:NXTDF) (FSE:Z12) (“NextGen” or the “Company”) is pleased to announce that its common shares have commenced trading on the OTCQB marketplace under the symbol "NXTDF". The Company's shares will continue to trade on the Canadian Securities Exchange under the symbol "NXT" and on the Frankfurt Stock Exchange under the symbol “Z12”. globenewswire.com - 1 month ago
PTX Metals to Begin Trading on the TSX Venture Exchange on March 11, 2025, and Announces DTC Eligibility Toronto, Ontario--(Newsfile Corp. - March 7, 2025) -  PTX Metals Inc. (CSE: PTX) (OTCQB: PANXF) (FSE: 9PX) ("PTX" or the "Company") is pleased to announce that the Company has received final listing approval and effective at the opening of Tuesday March 11, 2025, the common shares of PTX will commence trading on the TSX Venture Exchange ("TSXV"). The Company will continue to trade under the same ticker symbol (PTX) and CUSIP number (69380V205), following its listing on the TSXV. newsfilecorp.com - 1 month ago
Solo Brands, Inc. Fourth Quarter and Fiscal Year 2024 Financial Results To Be Released Wednesday, March 12, 2025 GRAPEVINE, Texas, March 05, 2025 (GLOBE NEWSWIRE) -- Solo Brands, Inc (NYSE: DTC), ("Solo Brands" or the "Company"), an omni-channel platform of beloved brands  Solo Stove ,  Chubbies ,  Oru Kayak ,  ISLE  and TerraFlame , today announced that it plans to report its fourth quarter and fiscal year 2024 financial results on March 12, 2025, before the market opens. In conjunction with the release, the Company has scheduled a conference call for management's prepared remarks on Solo Brands strategy and financial results that will begin at 9:00 a.m. ET. globenewswire.com - 1 month ago
Warner Bros. Discovery: Only DTC Matters To Mr. Warner Bros. Discovery's potential extends beyond its DTC business, with multiple avenues for future growth and profitability. The DTC turnaround is promising. International markets are poised for significant growth. The networks segment, despite lower EBITDA, remains a substantial cash cow. seekingalpha.com - 1 month ago
Solo Brands Receives Continued Listing Standard Notice from NYSE GRAPEVINE, Texas--(BUSINESS WIRE)--Solo Brands, Inc. (NYSE: DTC) (the “Company”) today announced that on February 25, 2025, the Company received notice from the New York Stock Exchange (the “NYSE”) that it was not in compliance with the NYSE's continued listing standards as a result of the average closing price of the Company's Class A common stock being less than $1.00 per share over a consecutive 30 trading-day period. In accordance with the NYSE rules, the Company has a period of six months. businesswire.com - 1 month ago
Cizzle Brands Corporation Graduates to the OTCQB® Venture Market and Confirms DTC Eligibility TORONTO--(BUSINESS WIRE)--Cizzle Brands Corporation (Cboe Canada: CZZL) (OTCQB: CZZLF) (Frankfurt: 8YF) (the “Company” or “Cizzle Brands”), is pleased to announce that its U.S. ticker symbol CZZLF has graduated to trading on the OTCQB® Venture Market (“OTCQB”). The Company anticipates that this graduation will provide greater liquidity for its common shares, and offer greater visibility and a more seamless trading experience for investors in the United States. The OTCQB is for entrepreneurial a. businesswire.com - 1 month ago
8. Profile Summary

Solo Brands, Inc. DTC

image
COUNTRY US
INDUSTRY Specialty Retail
MARKET CAP $ 8.53 M
Dividend Yield 0.00%
Description Solo Brands, Inc. operates a direct-to-consumer platform that offers outdoor lifestyle branded products in the United States. The company provides camp stoves under the Solo Stove Lite brand name; fire pits under the Solo Stove brand name; grills, cook tops, and tools; kayaks under the Oru brand name; paddle boards under the ISLE brand name; and storage solutions for fire pits, firewood, and other accessories. It also offers swim trunks, casual shorts, sport products, polos, shirts, and lounge products under the Chubbies brand name; consumables, such as color packs, starters, natural charcoal, and firewood products; and accessories comprising shelters, shields, roasting sticks, tools, paddles, and pumps under the Solo Stove, Oru, and ISLE brands. The company was founded in 2011 and is headquartered in Grapevine, Texas.
Contact 1001 Mustang Drive, Grapevine, TX, 76051 https://solobrands.com
IPO Date Oct. 28, 2021
Employees 526
Officers Mr. John P. Larson Interim President, Interim Chief Executive Officer & Director Mr. Mike Murray Chief Information Officer Mr. Chris Blevins Interim General Counsel & Secretary Ms. Elisabeth Vanzura Interim CMO & Director Ms. Laura A. Coffey Chief Financial Officer