YETI

$46.08

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 12.76% trendline growth.
Want to create your own valuation? Create a free account.
$89.24

With 20% Margin of Safety (MoS):

$71.39
54.93% upside
Capital Efficiency
Average Quarterly ROIC
7.65%
Cost of Capital (estimated)8%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
85
BullishWeighted across 6 signals
DCF Discount
54.9% discount to price
100
FCF Yield
10.2% trailing FCF yield
100
ROIC vs WACC
ROIC 7.7% vs WACC 8.0% (1.0x)
48
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
23.1% 5Y FCF CAGR
100
Strengths lead the score: DCF Discount, FCF Yield.
Narrative Score
51
Weak
Weighted across 4 recent drivers · Last 30 daysVs 6-Month Baseline: Average (46th pct)
Trend: StableConfidence: 61%Updated: 4h ago
Sources: 16 (News 10 · Analyst 6)
Drivers
3 regulatory scrutiny+0.0
Analyst upgrades+0.0
7 news sentiment+0.0
5 analyst reiterations0.0
Other Metrics
P/E23.6
Profit Margin8.8%
Owner Earnings$289.06m
One Dollar Premise0.00%
Debt/Equity0.69
Current Ratio2.35
PEG-2.928
Free Cash Flow (in millions)
201320142015201620172018201920202021202220232024
$17$10$20$89$190$208$136$389$212$158$359$384
How Intrinziq Estimates Fair Value

Intrinziq estimates YETI Holdings, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

YETI Holdings, Inc.Consumer Cyclical

YETI Holdings, Inc. designs, markets, retails, and distributes products for the outdoor and recreation market under the YETI brand. The company offers hard and soft coolers, as well as cargo, bags, outdoor living, and associated accessories. It also provides drinkware products, such as colsters, lowballs, wine tumblers, stackable pints, mugs, tumblers, bottles, and jugs, as well as accessories comprising bottle straw caps, tumbler handles, jug mounts, and bottle slings under the Rambler brand. In addition, the company offers YETI-branded gear products, such as hats, shirts, bottle openers, and ice substitutes. It sells its products through independent retailers, including outdoor specialty, hardware, sporting goods, and farm and ranch supply stores, as well as through Website. The company operates in the United States, Canada, Australia, New Zealand, Europe, Hong Kong, China, Singapore, and Japan. YETI Holdings, Inc. was founded in 2006 and is headquartered in Austin, Texas.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.