| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | 1 | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2026 | ‡‡‡‡ |
|
| 2025 | ‡‡‡‡‡ |
|
| 2024 | ‡‡‡‡‡ |
|
| 2023 | ‡‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 438.96 | 358.80 | 188.34 | 59.82 |
| Receivables | 95.77 | 120.19 | 141.42 | 174.78 |
| Inventory | 337.21 | 310.06 | 290.61 | 359.12 |
| Other | — | — | — | — |
| 914.41 | 826.77 | 660.33 | 717.03 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 190.39 | 158.50 | 140.21 | 209.82 |
| ST’ Debt | 6.58 | 6.48 | 5.17 | 4.35 |
| Other | — | — | — | — |
| 398.35 | 379.50 | 334.34 | 409.59 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 380.41 | 483.87 | — | — |
—
|
| ’25 | 351.13 | 445.89 | 487.77 | 583.71 |
1,868.49
|
| ’24 | 341.39 | 463.50 | 478.44 | 546.54 |
1,829.87
|
| ’23 | 302.80 | 402.56 | 433.56 | 519.79 |
1,658.71
|
| ’22 | 293.63 | 420.04 | 433.56 | 448.00 |
1,595.22
|
| ’21 | 247.55 | 357.67 | 362.64 | 443.12 |
1,410.99
|
| ’20 | 174.41 | 246.94 | 294.60 | 375.77 |
1,091.72
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (32.65) | 62.45 | — | — |
—
|
| ’25 | (80.30) | 61.20 | 100.94 | 172.90 |
254.74
|
| ’24 | (103.67) | 55.96 | 83.52 | 225.58 |
261.39
|
| ’23 | (46.69) | 75.47 | 85.99 | 171.17 |
285.94
|
| ’22 | (88.56) | 13.99 | 2.35 | 173.11 |
100.89
|
| ’21 | (40.32) | 62.51 | 51.01 | 73.32 |
146.52
|
| ’20 | 3.81 | 68.55 | 166.75 | 127.33 |
366.43
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (47.18) | 37.02 | — | — |
—
|
| ’25 | (95.81) | 45.62 | 50.78 | 152.30 |
152.90
|
| ’24 | (125.51) | 41.53 | 68.91 | 181.18 |
166.10
|
| ’23 | (59.93) | 56.80 | 59.64 | 156.61 |
213.12
|
| ’22 | (104.66) | (1.73) | (6.24) | 156.62 |
43.98
|
| ’21 | (55.30) | 47.69 | 32.91 | 55.47 |
80.76
|
| ’20 | 0.02 | 61.41 | 161.40 | 120.67 |
343.48
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.13 | 0.94 | — | — |
—
|
| ’25 | 0.20 | 0.61 | 0.48 | 0.74 |
2.03
|
| ’24 | 0.18 | 0.59 | 0.66 | 0.63 |
2.05
|
| ’23 | 0.12 | 0.44 | 0.49 | 0.90 |
1.94
|
| ’22 | 0.29 | 0.53 | 0.52 | (0.32) |
1.03
|
| ’21 | 0.35 | 0.63 | 0.60 | 0.82 |
2.40
|
| ’20 | 0.10 | 0.38 | 0.58 | 0.71 |
1.77
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 27.86 | 34.70 | 33.41 | 26.61 | — | — | — |
Low Price
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 83.00 | 54.16 | 51.24 | 46.28 | — | — | — |
High Price
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 922 | 1,050 | 1,340 | 1,390 | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.73 | 1.58 | 1.37 | 1.34 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,595.22 | 1,658.71 | 1,829.87 | 1,868.49 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 47.86% | 56.86% | 58.11% | 57.41% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 116.18 | 225.95 | 232.85 | 220.28 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.28% | 13.62% | 12.72% | 11.79% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 89.69 | 169.89 | 175.69 | 165.39 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.45 | 47.04 | 48.78 | 54.89 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 18.44 | 19.13 | 21.54 | 23.19 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 1.04 | 1.96 | 2.07 | 2.05 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.17 | 3.30 | 3.08 | 3.16 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.66) | (0.84) | (1.12) | (1.26) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.51 | 2.46 | 1.96 | 1.90 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.09 | 8.34 | 8.71 | 8.07 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 86.52 | 86.72 | 84.94 | 80.56 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 38.72 | 25.83 | 18.69 | 21.34 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.18 | 2.63 | 1.79 | 1.90 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.62 | 6.04 | 4.42 | 5.47 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.10 | 2.42 | 1.63 | 1.84 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 76.07 | 18.84 | 18.01 | 22.52 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 100.89 | 285.94 | 261.39 | 254.74 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (56.91) | (72.82) | (95.28) | (101.84) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 43.98 | 213.12 | 166.10 | 152.90 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 309.88 | 516.05 | 447.26 | 325.99 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 96.35 | 85.22 | 79.30 | 73.47 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (138.39) | (353.74) | (279.50) | (114.87) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 526.48 | 723.61 | 740.11 | 650.28 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.25% | 14.31% | 13.60% | 13.12% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.35% | 38.10% | 33.30% | 24.93% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.18% | 27.18% | 24.01% | 23.79% | — | — | — |
ROE
|
YETI Holdings has transformed from a niche Texas cooler maker into a premium lifestyle brand spanning drinkware, bags, and outdoor gear, achieving an impressive 11% revenue CAGR from $819 million in 2016 to $1.83 billion in 2024, driven by e-commerce, international expansion, and pandemic-fueled outdoor demand. While revenue growth has decelerated from 29% peaks in 2020-2021 to 10% in 2024 amid normalizing supply chains and softer spending, gross margins have rebounded sharply to 58.1%, underscoring pricing power and operational efficiencies. Profitability remains volatile, with EPS moderating from a $2.43 high in 2021 to $2.07 in 2024, though free cash flow per share averages a robust $2.18 and ROIC holds strong at 0.33 versus peers.
The balance sheet shines with aggressive deleveraging—net debt flipped to -$279 million cash—and strategic investments in retail and logistics, funding 9% share reduction via buybacks and ballooning book value per share 508% since 2019. Stock performance has been erratic, surging to $109 in 2021 before retracing 53% to $51 in 2024 amid de-rated multiples (P/E ~19x forward, EV/Sales 1.6x), underperforming the S&P 500 as growth matures.
Analyst forecasts project a 6% revenue CAGR through 2027 with EPS rising 28% to $2.71, implying earnings-driven upside if 55%+ margins and DTC dominance hold, though macro spending slowdowns pose risks. Trading at a 15% discount to intrinsic value with an 18% median 12-month return potential, YETI merits overweight consideration for investors eyeing resilient premium consumer plays—full analysis unpacks correlations, projections, and probabilistic scenarios.
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.