YETI Holdings, Inc. (YETI)
適正価値ファンダメンタル
71
株価
$41.21
時価総額
$3.06B
パート1 · 企業の価値
概要
YETI designs and sells premium outdoor products — insulated drinkware such as tumblers and bottles, and hard and soft coolers and other equipment for camping, hunting and fishing. It does not manufacture its own products: independent contract manufacturers, many in Asia, make them to YETI's specifications. The company built its reputation as a premium, higher-priced alternative to mass-market coolers and cups, selling both directly to consumers online and in its own stores, and wholesale through outdoor and sporting goods retailers.
収益の仕組み
About 60% of net sales in fiscal 2025 came through YETI's own direct-to-consumer channels — its website and retail stores — where it keeps the full retail margin, and about 40% through wholesale to outside retailers at a lower per-unit price. Because products are made by contract manufacturers rather than YETI itself, new U.S. tariffs on imports, particularly from China, flow straight into cost of goods sold; the company said tariffs would add roughly $80 million to 2026 costs versus 2024.
セグメント別売上高
Insulated tumblers, bottles and mugs; the larger product category, though U.S. sales declined in fiscal 2025 amid a promotional market and cautious wholesale buying.
Hard and soft coolers, bags and outdoor gear for camping, hunting and fishing; grew 7% in fiscal 2025, faster than Drinkware.
競争優位性(moat)
ブランド · 狭いYETI built a premium brand that lets it charge well above mass-market coolers and tumblers, backed by a loyal outdoor, hunting and fishing customer base. The company itself warns that maintaining that brand is not automatic: negative publicity can spread quickly on social media, and the category has attracted lower-priced imitators that erode the price gap YETI depends on.
需要を左右する要因
景気循環型YETI sells discretionary, premium-priced outdoor gear that households can defer buying or trade down from when budgets tighten. In fiscal 2025, U.S. Drinkware sales already declined amid what the company described as a promotional market environment and cautious wholesale buying, showing how quickly a softer consumer can show up in results.
主なリスク
- China tariffs — New U.S. tariffs on Chinese imports, in some cases as high as 145%, materially pressured 2025 margins, and the company expects tariffs to add roughly $80 million to cost of goods in 2026 versus 2024.
- Reliance on third-party overseas manufacturing — YETI relies on contract manufacturers, many located outside the United States, exposing it to raw material, labor and transportation cost swings and to disruption from geopolitical tensions or trade policy changes, even as it works to diversify its manufacturing base.
- Dependence on brand strength — The company states that maintaining and strengthening its brand is critical to attracting customers and sustaining demand, and that negative publicity can spread quickly through social media and erode brand equity.
- Promotional, cautious retail environment — Drinkware, the larger product category, saw U.S. sales decline in fiscal 2025 due to a promotional market environment and cautious wholesale buying, showing exposure to discretionary spending pressure.
強気材料
Buyers argue that YETI's brand commands premium prices that let it keep the bulk of its margin through the growing direct-to-consumer channel, that Coolers & Equipment grew 7% in fiscal 2025 even as Drinkware softened, and that manufacturing diversification away from China should ease the tariff drag that hit 2025 and 2026 margins.
弱気材料
Sellers worry that new tariffs on imports, largely from China, are adding tens of millions of dollars to cost of goods and squeezing margins that management cannot fully offset, that Drinkware, the larger product category, is losing ground in a promotional market, and that YETI's premium pricing depends on maintaining a brand image that a single misstep on social media could damage quickly.
Written by the editors, published on 2026年8月18日
Direct competitors
Who this company fights with for the same customers
No editorial profile for this company yet
No competitor list for this company yet.
貸借対照表と流動性
売上高
$1.94B
直近12か月(2026/7/4まで)
純利益
$179M
直近12か月(2026/7/4まで)
フリーキャッシュフロー
$212M
自己資本合計
$650M
負債合計
$585M
流動比率
1.75
利払い倍率
-
負債/EBITDA
0.94
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$44.30
現在株価
$41.21
安全マージン
+7.0%
適正価値レンジ
$33.50 - $55.09
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
17.91
ROE
25.4%
P/B レシオ
4.91
P/FCF
11.72
粗利益率
59.2%
ROIC
20.9%
収益性レーダー
価値創造(経済的モート)
ROIC
20.9%
WACC
12.7%
ROIC − WACC
+8.2 pp
ROICが資本コストを上回っています。企業は株主のために価値を創出しています。
ファンダメンタル分析基準
合格(20)
- EPS shows upward trend
- EPS CAGR 14.93%
- Price CAGR 13.84%
- ROIC 20.9%
- Gross Margin 59.2%
- P/FCF 11.72
- Debt/Equity ratio
- Operating Margin 12.2%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Debt/EBITDA
- Return on Tangible Assets
- ROE 27.3%
- Revenue Growth 5Y 11.3%
- Analyst Consensus 65% Buy
- Earnings Surprise avg 17.0%
- Earnings Quality (OCF/NI) 1.70
- Share Dilution -4.9%
- Piotroski F-Score 5/9
不合格(6)
- P/B Ratio 4.91
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Fairly valued)
- PEG Ratio 6.45
- Net Margin Trend 9.2% vs 9.7%
データなし(2)
- Dividend Payout NaN%
- Interest Coverage
Piotroski F-スコア
まちまちのシグナル:一部の領域に注意が必要
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Matthew J. Reintjes | President, CEO & Chairman | 49 |
| Mr. Martin H. Duff IV | Senior VP, Chief Supply Chain & Operations Officer | 49 |
| Mr. Bryan C. Barksdale J.D. | Senior VP, Chief Legal Officer & Secretary | 54 |
| Mr. Scott C. Bomar | CFO, Senior VP & Treasurer | 52 |
| Mr. Arvind Bhatia C.F.A. | Vice President of Investor Relations | - |
| Ms. Corrine Doran | Vice President of Corporate Development | - |
監査リスク
2
取締役会リスク
8
報酬リスク
2
株主権利リスク
8
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for YETI, sourced from Markets Gazette.