| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2029 | ‡‡‡ |
|
| 2028 | ‡‡‡ |
|
| 2027 | ‡‡‡ |
|
| 2026 | ‡‡‡ |
|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2018 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Cash | 78.94 | 26.95 | 37.00 | 74.42 |
| Receivables | 68.38 | 23.14 | 23.03 | 33.35 |
| Inventory | 171.19 | 145.57 | 142.16 | 180.07 |
| Other | 7.83 | — | 3.06 | 3.06 |
| 326.33 | 202.13 | 219.89 | 308.53 |
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Payables | 40.40 | 19.15 | 24.42 | 46.79 |
| ST’ Debt | 2.32 | — | — | — |
| Other | 188.87 | — | — | — |
| 232.44 | 138.59 | 134.61 | 215.43 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 194.73 | 188.62 | 235.70 | 295.54 |
914.59
|
| ’25 | 171.58 | 200.28 | 228.66 | 207.04 |
807.56
|
| ’24 | 255.83 | 211.07 | 203.42 | 158.71 |
829.04
|
| ’23 | 302.21 | 338.73 | 375.12 | 372.30 |
1,388.37
|
| ’22 | 253.50 | 263.89 | 344.29 | 353.21 |
1,214.88
|
| ’21 | 180.98 | 195.65 | 273.16 | 276.72 |
926.52
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 6.54 | 12.65 | 21.38 | 26.95 |
67.51
|
| ’25 | (8.40) | 28.41 | 15.46 | 21.04 |
56.51
|
| ’24 | (48.41) | 64.12 | 23.51 | 16.34 |
55.56
|
| ’23 | 31.69 | 19.12 | 57.18 | 76.74 |
184.73
|
| ’22 | 23.69 | 34.28 | 61.08 | 45.80 |
164.85
|
| ’21 | 32.76 | 39.84 | 27.77 | 30.95 |
131.31
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 2.31 | 8.24 | 15.65 | 16.99 |
43.20
|
| ’25 | (17.03) | 23.11 | 8.81 | 14.24 |
29.13
|
| ’24 | (87.94) | 51.56 | 11.51 | 4.59 |
(20.28)
|
| ’23 | 19.33 | 9.15 | 36.01 | 65.61 |
130.10
|
| ’22 | 9.79 | 21.95 | 47.23 | 30.82 |
109.79
|
| ’21 | 27.33 | 33.75 | 20.18 | 19.39 |
100.65
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | (0.04) | (0.13) | (0.13) | 0.37 |
0.09
|
| ’25 | (0.25) | 0.12 | 0.66 | 0.24 |
0.76
|
| ’24 | 0.98 | 0.49 | (3.28) | (0.94) |
(2.74)
|
| ’23 | 1.69 | 1.72 | 2.51 | (0.86) |
5.06
|
| ’22 | 1.28 | 1.41 | 2.51 | 2.31 |
7.51
|
| ’21 | 1.01 | 1.01 | 1.61 | 1.60 |
5.23
|
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 46.30 | 42.07 | 30.20 | 24.07 | 22.93 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 72.47 | 65.45 | 55.07 | 42.49 | 34.97 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,015 | 3,095 | 2,250 | 2,200 | 3,000 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.40 | 0.45 | 0.37 | 0.37 | 0.30 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,214.88 | 1,388.37 | 829.04 | 807.56 | 914.59 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 25.52% | 25.30% | 17.74% | 17.84% | 16.02% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 209.97 | 141.49 | (57.78) | 20.26 | 2.45 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 17.28% | 10.19% | (6.97%) | 2.51% | 0.27% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 163.43 | 107.91 | (56.44) | 15.24 | 1.71 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 26.32 | 28.72 | 121.38 | 38.59 | 43.95 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 58.55 | 67.72 | 40.56 | 41.07 | 47.38 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 7.60 | 5.10 | (2.74) | 0.76 | 0.09 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.94 | 9.01 | 2.72 | 2.87 | 3.50 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.65) | (2.66) | (3.71) | (1.39) | (1.26) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.29 | 6.35 | (0.99) | 1.48 | 2.24 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 24.75 | 30.03 | 26.16 | 26.44 | 27.37 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.75 | 20.50 | 20.44 | 19.66 | 19.31 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.94 | 11.50 | 0.00 | 40.70 | 391.86 | ‡‡‡‡ | ‡‡‡‡ | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.90 | 0.87 | 0.83 | 0.76 | 0.58 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.13 | 1.95 | 1.29 | 1.19 | 1.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.93 | 0.82 | 0.82 | 0.74 | 0.68 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.29 | 8.72 | (33.55) | 20.58 | 14.41 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 164.85 | 184.73 | 55.56 | 56.51 | 67.51 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (55.05) | (54.64) | (75.84) | (27.37) | (24.31) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 109.79 | 130.10 | (20.28) | 29.13 | 43.20 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 159.20 | 93.90 | 63.54 | 85.28 | 93.10 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 119.62 | 10.17 | — | 18.00 | 165.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.87 | (68.77) | (26.94) | (19.00) | 90.58 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 513.57 | 615.75 | 534.72 | 519.83 | 528.43 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 19.78% | 11.76% | (6.71%) | 2.02% | 0.19% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 24.32% | 16.54% | (6.89%) | 2.72% | 0.31% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.24% | 18.51% | (9.72%) | 2.82% | 0.32% | — | — | — |
ROE
|
Malibu Boats, Inc. (MBUU) exemplifies the cyclical thrills of the recreational boating industry, surging from $684 million in revenue in 2019 to a peak of $1.388 billion in 2023—a remarkable 103% CAGR fueled by pandemic-driven demand, strategic acquisitions like Cobalt and Pursuit Boats, and robust profitability with EPS hitting $7.60 in 2022. However, elevated interest rates, softening consumer spending, and supply chain pressures triggered a sharp reversal, slashing 2024 revenue by 40% to $829 million, eroding gross margins to 17.7%, and delivering a rare net loss of -$56 million alongside EPS of -$2.74.
Despite the turbulence, Malibu emerges leaner with a near-zero debt position yielding $19 million in net cash, resilient revenue per employee at $368K after trimming headcount 27%, and undervalued metrics like 0.8x PS and 1.3x PB ratios near historical troughs. Shares languish near recent lows, trading at a forward PE compressing to 14x by 2028 amid peers’ higher multiples.
Analysts forecast a modest rebound—revenue stabilizing in 2025-2026 before 6-7% growth, EPS recovering to $2.22 by 2028, and free cash flow surging—with 10-20% upside potential as rates ease and premium brands regain pricing power. Yet risks like inventory overhang and recession loom, positioning MBUU as a high-conviction cyclical value play for patient investors eyeing the next wave.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.