Projected Income Statement: Fossil Group, Inc.

Forecast Balance Sheet: Fossil Group, Inc.

Fiscal Period: January 2024 2025 2026 2027
Net Debt 1 - 82 89.7 86.1
Change - - 9.4% -4.01%
Announcement Date 12/03/25 11/03/26 - -
1USD in Million
Estimates

Cash Flow Forecast: Fossil Group, Inc.

Fiscal Period: January 2025 2026 2027
CAPEX 1 - 4.17 4.295
Change - - 3%
Free Cash Flow (FCF) 1 -60.46 -4.087 3.574
Change - 93.24% 187.45%
Announcement Date 11/03/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Fossil Group, Inc.

Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - 1.68% 6.32% 7.61%
EBIT Margin (%) - - - - - 1.14% 4.54% 6.51%
EBT Margin (%) - - - - - -4.95% 0.93% 3.49%
Net margin (%) - - - - - -7.8% -1.98% -0.76%
FCF margin (%) - - - - - -6.02% -0.42% 0.37%
FCF / Net Income (%) - - - - - 77.22% 21.37% -48.04%

Profitability

        
ROA -2.64% 5.43% 0.34% -5.19% -2.46% 1.98% - -
ROE -20.33% 5.88% -10.02% -47.85% -54.72% -69.65% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - 4.85x 1.47x 1.16x
Debt / Free cash flow - - - - - -1.36x -21.95x 24.1x

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - 0.43% 0.44%
CAPEX / EBITDA (%) - - - - - - 6.85% 5.78%
CAPEX / FCF (%) - - - - - - -102.03% 120.17%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - - -1.94 -1.45 -0.19 0.155
Change - - - - - 25.26% 86.9% 181.58%
Nbr of stocks (in thousands) - - - - 53,194 52,141 56,638 56,638
Announcement Date - - - - 12/03/25 11/03/26 - -
1USD
Estimates
2026 *2027 *
P/E -29.5x 36.2x
PBR - -
EV / Sales 0.42x 0.41x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
5.610USD
Average target price
7.500USD
Spread / Average Target
+33.69%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FOSL Stock
  4. Financials Fossil Group, Inc.