Projected Income Statement: Fossil Group, Inc.

Forecast Balance Sheet: Fossil Group, Inc.

Forecast Balance Sheet - Fossil Group, Inc.
Fiscal Period: January 2024 2025 2026 2027 2028
Net Debt 1 - 82 108 90.1 64.1
Change - - 31.72% -16.57% -28.86%
Announcement Date 12/03/25 11/03/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Fossil Group, Inc.

Fiscal Period: January 2025 2026 2027 2028
CAPEX 1 - 4.17 4.295 -
Change - - 3% -100%
Free Cash Flow (FCF) 1 -60.46 -22.79 18.39 29.8
Change - 62.3% 180.67% 62.07%
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 2028

Profitability

         
EBITDA Margin (%) - - - - - 1.68% 6.14% 7.56% 10.16%
EBIT Margin (%) - - - - - 1.14% 4.59% 6.38% 8.67%
EBT Margin (%) - - - - - -4.95% 0.91% 2.82% 5.49%
Net margin (%) - - - - - -7.8% -1.03% 1.01% 4.12%
FCF margin (%) - - - - - -6.02% -2.36% 1.88% 2.96%
FCF / Net Income (%) - - - - - 77.22% 228.46% 186.89% 71.98%

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 1.83x 1.22x 0.63x
Debt / Free cash flow - - - - - -1.36x -4.76x 4.9x 2.15x

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - 0.43% 0.44% -
CAPEX / EBITDA (%) - - - - - - 7.04% 5.8% -
CAPEX / FCF (%) - - - - - - -18.29% 23.36% -

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 -0.14 0.235 0.7
Change - - - - - 25.26% 90.34% 267.86% 197.87%
Nbr of stocks (in thousands) - - - - 53,194 52,141 56,638 56,638 56,638
Announcement Date - - - - 12/03/25 11/03/26 - - -
1USD
Estimates
2026 *2027 *
P/E -51.1x 30.4x
PBR - -
EV / Sales 0.53x 0.51x
Yield - -

EPS & Dividend

EPS & Dividend - Fossil Group, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Fossil Group, Inc.
 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
AA
Ratings Surperformance© - Fossil Group, Inc.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
7.150USD
Average target price
9.250USD
Spread / Average Target
+29.37%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Fossil Group, Inc.
  1. Stock Market
  2. Stocks
  3. FOSL Stock
  4. Financials Fossil Group, Inc.