EN DE

YETI Holdings (YETI) Fair Value & Analysis

Consumer Cyclical · US · Market cap $3.7B

YH YETI Holdings logo YETI Holdings YETI · US
Price$52.20
Fair Value$41.89
Upside-19.8%
Quality74/100
Watch YETI Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.4% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/14)
Moderate moat 58/100
Evidence: High Range $31.28 – $68.79 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 25 days ago

Share price +9.3% over the past month.

A solid business, but screening 20% overvalued on our models.

What matters now

  • A high-quality business (quality 74/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • A fairly wide model range ($31.28 to $68.79) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$107.73 $26.94 Fair Value $41.89 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range $26.94 – $107.73 · fair‑value band $31.28 – $68.79 · the $52.20 price screens above the $41.89 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

YETI Holdings (YETI) currently trades at $52.20, while our model-based Fair Value estimate is $41.89, implying the stock looks roughly 19.8% overvalued today. The Quality Score stands at 74/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, YETI Holdings generated revenue of $1.9B at a net margin of 8.4%. Revenue grew 8.3% year over year. It earns a return on equity of 22.3%. Net debt stands at $40.1M. Fundamentals as of Jul 15, 2026

Our scenario range runs from $31.28 (bear case) to $68.79 (bull case); at $52.20, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 79% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at -20%, YETI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $38.37 $73.77 $127.47 80
Residual Income $15.25 $22.87 $191.41 76
Rev-Margin DCF $27.88 $47.81 $75.64 74
All 26 models by family
DCF Models
FCF DCF $39.49 $70.14 $145.05 38
Owner Earnings $33.21 $64.58 $122.67 31
5Y Revenue Exit $27.88 $48.41 $77.09 39
5Y EBITDA Exit $34.15 $62.32 $99.34 41
5Y P/E Exit $36.89 $68.41 $106.62 38
10Y Revenue Exit $30.67 $52.10 $87.13 36
10Y EBITDA Exit $35.61 $62.51 $106.73 37
10Y P/E Exit $37.44 $67.06 $113.13 35
Earnings-Based
Graham-Dodd $14.84 $87.09 $121.25 54
Lynch FV $24.68 $35.26 $45.83 50
PEG = 1.0 $24.68 $35.26 $45.83 46
EPV $20.63 $23.63 $26.23 59
Dividend Discount
Gordon GGM $0.2900 $0.5700 $0.8700 70
DDM Multi-Stage $0.2900 $0.5000 $0.6000 61
Multiples
P/E Multiple $36.02 $48.03 $60.03 63
P/S Multiple $22.20 $29.60 $37.00 58
P/B Multiple $25.75 $34.33 $42.92 55
EV/EBIT $39.64 $52.33 $65.01 53
EV/EBITDA $33.40 $44.01 $54.61 54
EV/Revenue $22.31 $31.18 $40.06 43
Asset-Based
NCAV (Graham) $4.29 $5.75 $8.58 50
Growth DCF
Growth DCF $38.37 $73.77 $127.47 80
Rev-Margin DCF $27.88 $47.81 $75.64 74
Economic Profit
Residual Income $15.25 $22.87 $191.41 76
ROIC Compounder $23.96 $31.99 $42.41 72
Growth Earnings
Growth-Adj P/E $37.04 $52.92 $68.79 68

Widest divergence: DCF Models ($62.51) versus Dividend Discount ($0.5000). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.9B
Revenue growth (YoY) +8.3%
Net margin 8.4%
Return on equity 22.3%
Free cash flow $212M FY2025
P/E ratio 23.6
More key figures
Operating margin 3.3%
EPS (TTM) $1.96
EPS growth (YoY) -35.0%
Net debt $40.1M FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 75 · Market factors (momentum, volatility) 62

Profitability 81
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 24
Calm price path (market factor)
Momentum 71
Price trend over the last 3–12 months (market factor)
52W Momentum 90
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

YETI Holdings, Inc. designs, retails, and distributes outdoor products under the YETI brand name in the United States, Canada, Australia, New Zealand, Europe, and Japan.

Full company description

YETI Holdings, Inc. designs, retails, and distributes outdoor products under the YETI brand name in the United States, Canada, Australia, New Zealand, Europe, and Japan. It offers hard coolers, including the YETI Tundra, YETI Roadie, YETI V Series hard coolers, YETI TANK ice bucket, and YETI Silo 6G water cooler, as well as related accessories comprising locks, dry baskets, beverage holders, and dividers. The company also provides soft cooler bags, such as under the Hopper collection and Daytrip collection; duffel bags, backpacks, luggage, and packing cubes comprising the Panga collection, Crossroads collection, Camino Caryall, SideKick Dry gear case, Cayo collection, and Ranchero collection; cargo and storage solutions that include the LoadOut GoBox, LoadOut bucket, and LoadOut swivel seat names; and outdoor living products, which consist of Trailhead camp chair, Lowlands blanket, Boomer dog bowls, Hondo beach chair, can crusher, and the YETI Fire Pit. In addition, it offers bottles and jugs under the Rambler, Yonder, and Silo collections; cups, mugs, and tumblers under the Rambler collection; Rambler products, including tableware, coffeeware, barware, and containers, as well as insulated bowls and food jars, ceramic-lined mugs and stackable cups, French presses, pitchers, wine chillers, wine tumblers, the beverage bucket, colsters, and cocktail shakers; and cookware. Further, the company provides apparel, such as hats, shirts, and sweatshirts, as well as ice substitutes and other YETI branded products. It sells its products through its direct-to-consumer channel, including websites, corporate sales programs, and retail stores, as well as through its wholesale channel. YETI Holdings, Inc. was founded in 2006 and is headquartered in Austin, Texas.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

YETI Holdings reported revenue of $1.9B in FY2025 versus $1.4B in FY2021, a compound +7.3%/yr. Reported net income was $165M in FY2025, compounding −6.1%/yr from FY2021.

Growth Quality 89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$1.9B
Latest YoY
+2.1%
Avg. growth/yr (3Y)
+5.4%
Avg. growth/yr (5Y)
+11.3%
Avg. growth/yr (12Y)
+28.8%
Revenue +7.3%/yr
FY21 $1.4B
FY22 $1.6B
FY23 $1.7B
FY24 $1.8B
FY25 $1.9B
Net income −6.1%/yr
FY21 $213M
FY22 $89.7M
FY23 $170M
FY24 $176M
FY25 $165M

YETI screens 20% overvalued. Compare with ANTA Sports Products Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "YETI Holdings Fair Value". https://www.fairvalue-calculator.com/stock/YETI

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Leisure · 192 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 74 · Top 25%
Fair Value upside −20% · Below median
Return on equity (TTM) 22% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth 8% · Above median
Debt / equity 0.11× · Lower than median

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 24.7× · Pricier than median
P/B 5.63× · Pricier than 75% of peers
P/S (TTM) 1.93× · Pricier than median
P/FCF 17.3× · Pricier than 75% of peers
EV/EBITDA 13.8× · Pricier than median
PEG 1.66× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 7 · sector 14
FUTURE 42 · sector 18
PAST 89 · sector 19
HEALTH 95 · sector 94
DIVIDEND 0 · sector 51

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Benefit Systems S.A BFT 5,255 PLN 3,714 PLN -29%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%

Compare YETI Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is YETI Holdings (YETI) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $41.89 versus a price of $52.20, about −20% (overvalued).
What is the fair value of YETI?
Our model-based fair value for YETI Holdings is $41.89 (as of Jul 15, 2026), built from audited fundamentals. The current price is $52.20.
What is the quality score of YETI?
YETI Holdings has a Quality Score of 74/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of YETI Holdings (YETI)?
YETI Holdings reported trailing-twelve-month revenue of about $1.9B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of YETI?
The net profit margin of YETI Holdings is about 8.4%, meaning it keeps roughly 8.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track YETI Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.