Projected Income Statement: Fossil Group, Inc.

Forecast Balance Sheet: Fossil Group, Inc.

Fiscal Period: January 2024 2025 2026 2027
Net Debt 1 - 82 102 107
Change - - 24.41% 4.9%
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 - 4.129 4.253
Change - - 3%
Free Cash Flow (FCF) 1 -60.46 -13.48 -5.25
Change - 77.71% 61.04%
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% 5.25% 7.04%
EBIT Margin (%) - - - - - 1.14% 3.65% 5.92%
EBT Margin (%) - - - - - -4.95% 0.89% 3.32%
Net margin (%) - - - - - -7.8% -3.31% -1.57%
FCF margin (%) - - - - - -6.02% -1.41% -0.54%
FCF / Net Income (%) - - - - - 77.22% 42.64% 34.72%

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 2.03x 1.58x
Debt / Free cash flow - - - - - -1.36x -7.56x -20.41x

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - 0.43% 0.44%
CAPEX / EBITDA (%) - - - - - - 8.24% 6.26%
CAPEX / FCF (%) - - - - - - -30.64% -81.01%

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 -0.355 0.43
Change - - - - - 25.26% 75.52% 221.13%
Nbr of stocks (in thousands) - - - - 53,194 52,141 59,102 59,102
Announcement Date - - - - 12/03/25 11/03/26 - -
1USD
Estimates
2026 *2027 *
P/E -15.2x 12.5x
PBR - -
EV / Sales 0.44x 0.44x
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
5.380USD
Average target price
7.000USD
Spread / Average Target
+30.11%

Quarterly revenue - Rate of surprise

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