ThredUp Inc. (NASDAQ: TDUP)

Sector: Consumer Cyclical Industry: Internet Retail CIK: 0001484778
Market Cap 688.15 Mn
P/B 11.65
P/E -18.93
P/S 2.66
ROIC (Qtr) 0.16
Div Yield % 0.00
Rev 1y % (Qtr) 33.56
Total Debt (Qtr) 54.30 Mn
Debt/Equity (Qtr) 0.92

About

ThredUp Inc., also known as TDUP, operates in the online retail industry, specifically focusing on the resale of apparel, shoes, and accessories. The company's mission is to inspire a shift towards sustainable fashion by encouraging consumers to consider secondhand items. ThredUp's custom-built operating platform, powered by distributed processing infrastructure, proprietary software and systems, and data science expertise, supports the rapidly growing resale economy. ThredUp generates revenue through two primary sources: items sold to buyers on...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 46.22M provide 5.14x coverage of short-term debt 8.99M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 161.72M provides 2.98x coverage of total debt 54.30M, indicating robust asset backing and low credit risk.
  • Tangible assets of 161.72M provide robust 6.15x coverage of other current liabilities 26.28M, indicating strong asset backing.
  • Operating cash flow of 13.24M fully covers other non-current liabilities 2.56M by 5.18x, showing strong long-term stability.
  • Strong cash position of 46.22M provides 1.76x coverage of other current liabilities 26.28M, indicating excellent liquidity.

Bear case

  • Operating cash flow of 13.24M barely covers its investment activities of (9.37M), with a coverage ratio of -1.41, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (9.37M) provide weak support for R&D spending of 136.24M, which is -0.07x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of 13.24M shows concerning coverage of stock compensation expenses of 19.62M, with a 0.68 ratio indicating potential earnings quality issues.
  • Operating earnings of (34.23M) show weak coverage of depreciation charges of 15.72M, with a -2.18 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 3.28M provides weak coverage of capital expenditures of 9.97M, with a 0.33 ratio suggesting additional external financing needs for growth initiatives.

Peer comparison

Companies in the Internet Retail
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 AMZN Amazon Com Inc 2,526.56 Bn 33.03 3.65 135.42 Bn
2 BABA Alibaba Group Holding Ltd 395.87 Bn 22.47 2.79 39.55 Bn
3 PDD PDD Holdings Inc. 149.89 Bn 10.44 2.55 1.50 Bn
4 MELI Mercadolibre Inc 106.40 Bn 51.23 4.06 9.88 Bn
5 DASH DoorDash, Inc. 88.88 Bn 103.00 7.03 3.26 Bn
6 SE Sea Ltd 73.28 Bn 51.67 3.48 4.24 Bn
7 EBAY Ebay Inc 64.91 Bn 5.04 6.46 7.02 Bn
8 JD JD.com, Inc. 42.35 Bn 9.36 0.23 15.74 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 4.08 1.64
EV to Cash from Ops. EV/CFO 53.12 10.76
EV to Debt EV to Debt 12.96 18.39
EV to EBIT EV/EBIT -20.56 20.59
EV to EBITDA EV/EBITDA 44.24 20.75
EV to Free Cash Flow [EV/FCF] EV/FCF 214.59 16.58
EV to Market Cap EV to Market Cap 1.02 -3.15
EV to Revenue EV/Rev 2.72 -4.05
Price to Book Value [P/B] P/B 11.65 5.50
Price to Earnings [P/E] P/E -18.93 36.85
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -93.84
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -203.90
Dividend per Basic Share Div per Share (Qtr) 0.00 0.08
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -3.46
Interest Coverage Int. cover (Qtr) -16.67 -1,581.43
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -188.54 -39.45
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 5.73 53.91
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 48.99 37.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 219.82 -62.59
EBIT Growth (1y) % EBIT 1y % (Qtr) 49.07 8.33
EBT Growth (1y) % EBT 1y % (Qtr) 48.07 -10.66
EPS Growth (1y) % EPS 1y % (Qtr) 53.12 13.44
FCF Growth (1y) % FCF 1y % (Qtr) 128.12 -46.02
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 20.73 23.19
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.50 1.17
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.04
Cash Ratio Cash Ratio (Qtr) 0.71 2.14
Current Ratio Curr Ratio (Qtr) 0.92 3.56
Debt to Equity Ratio Debt/Equity (Qtr) 0.92 0.52
Interest Cover Ratio Int Coverage (Qtr) -16.67 -1,581.43
Times Interest Earned Times Interest Earned (Qtr) -16.67 -1,581.43
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -7.20 4.40
EBIT Margin % EBIT Margin % (Qtr) -13.23 -36.99
EBT Margin % EBT Margin % (Qtr) -14.02 -40.80
Gross Margin % Gross Margin % (Qtr) 87.70 44.74
Net Profit Margin % Net Margin % (Qtr) -14.00 -40.62