Stitch Fix Inc. logo

Stitch Fix Inc.

SFIX | NASDAQ
Chart Builder DCF Calculator
$2.74
-$0.20 (-6.80%)
At close: Nov 5, 2026, 4:00 PM ET
$2.65
-$0.09 (-3.28%)
After-hours: Nov 5, 2026, 4:55 PM ET
TTM
Period Ending
Q4 2026
Aug 1, 2026
Q3 2026
May 2, 2026
Q2 2026
Jan 31, 2026
Q1 2026
Nov 1, 2025
Q4 2025
Aug 2, 2025
Q3 2025
May 3, 2025
Q2 2025
Feb 1, 2025
Q1 2025
Nov 2, 2024
Q4 2024
Jul 31, 2024
Q3 2024
Apr 27, 2024
Q2 2024
Jan 27, 2024
Q1 2024
Oct 28, 2023
Q4 2023
Jul 31, 2023
Q3 2023
Apr 29, 2023
Q2 2023
Jan 28, 2023
Q1 2023
Oct 29, 2022
Q4 2022
Jul 31, 2022
Q3 2022
Apr 30, 2022
Q2 2022
Jan 29, 2022
Q1 2022
Oct 30, 2021
Q4 2021
Jul 31, 2021
Q3 2021
May 1, 2021
Q2 2021
Jan 30, 2021
Q1 2021
Oct 31, 2020
Net Income
-12.61M -19.12M -24.97M -28.94M -28.84M -56.77M -71.4M -99.73M -119.64M -111.8M -108.21M -136.7M -166.44M -234.13M -293.74M -261.21M -207.12M -89.31M -30.12M -20.24M -8.88M -74.81M -89.87M -57.4M
Depreciation & Amortization
17.89M 24.06M 24.63M 25.26M 26.12M 27.98M 31.38M 37.56M 40.31M 43.31M 43.3M 42.11M 42.66M 41.64M 41.59M 39.01M 37.19M 34.62M 31.86M 30.07M 28.69M 27.26M 26M 24.45M
Stock-Based Compensation
37.04M 50.11M 52.7M 55.57M 56.73M 60.5M 65.72M 69.5M 76.76M 84.19M 87.27M 91.47M 102.7M 110.6M 120.16M 127.29M 128.49M 123.52M 120.73M 113.09M 100.7M 93.54M 84.33M 75.33M
Other Working Capital
-13.38M -19.14M -15.35M -14.78M -10.03M -14.84M -32.92M -29.38M -26.4M -26.12M -14.76M -11.59M -7.86M -8.05M 5.22M 2M -1.15M -42.62M -60.69M -108.02M -104.9M -61.68M -41.03M 6.4M
Other Non-Cash Items
13.66M 6.93M 10.58M 4.1M 4.05M -4.17M -12.37M 26.46M 25.02M 32.52M 43.78M 18.14M 38.77M 58.29M 56.04M 46.68M 22.03M 2.59M -1.39M -2.37M -1.18M 32M 50.18M 51.32M
Deferred Income Tax
n/a n/a n/a n/a n/a 63.98M 63.98M 3.04M n/a -68.47M -68.47M -7.52M -4.49M -535K -535K 2.67M -90K 509K 2.31M 5.07M 6.49M -1.54M -10.79M -19.66M
Change in Working Capital
-16.91M -24.96M -17.03M -33.62M -32.79M -25.67M -10.37M 8.6M 22.53M 38.72M 38.65M 87.66M 58.88M 35.53M 17.79M -50.97M 74.38M 41.36M -21.04M -58.22M -142.73M -49.17M -50.03M -1.81M
Operating Cash Flow
39.07M 37.01M 45.9M 22.37M 25.26M 27.22M 27.16M 17.89M 18.52M 30.64M 35.72M 82.32M 57.83M -2.32M -58.48M -96.31M 55.4M 113.84M 103.59M 68.62M -15.68M 28.3M 10.3M 72.71M
Capital Expenditures
-19.22M -18.79M -18.06M -17.31M -16.29M -15.77M -14.09M -14.64M -13.97M -13.65M -14.28M -16.02M -18.25M -22.53M -26.85M -35.85M -46.35M -50.25M -52.26M -45.66M -35.26M -35.25M -32.66M -28.69M
Cash Acquisitions
17K 17K n/a n/a n/a 42K 329K 329K 350K 4.45M 5.01M 5.01M 4.99M 842K n/a n/a -2.16M -2.16M -2.16M -2.16M -16.19M -52.78M -52.78M -52.78M
Purchase of Investments
-118.98M -137.81M -134.86M -161.2M -197.87M -213.53M -193.88M -143.4M -97.34M -47.66M 237K 237K n/a -2.23M -17.15M -42.24M -94.42M -117.18M -138.61M -184.85M -173.73M -205.42M -231.04M -222.09M
Sales Maturities Of Investments
121.29M 128.59M 129.79M 147.87M 155.04M 130.38M 81.35M 34.04M 32.2M 50.47M 83.37M 91.43M 82.75M 97.46M 85.56M 93.86M 151M 145.33M 209.12M 260.37M 248.08M 256.56M 232.05M 228.54M
Other Investing Acitivies
1.5M 1.5M 1.5M 1.5M n/a 42K -45.24M -42.09M -42.07M -46.51M -1.5M -4.89M -5.16M 44.16M 52.83M 47.47M 49.89M 21.46M 63.81M 68.82M 82.86M 102.96M 52.83M 58.27M
Investing Cash Flow
-15.4M -26.5M -21.62M -29.14M -59.12M -98.88M -126.28M -123.66M -78.74M -10.76M 69.68M 75.77M 64.33M 72.79M 41.08M 15.51M 10.23M -22.09M 18.24M 29.86M 39.09M 15.89M -31.64M -22.24M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-41.48M -15.09M n/a n/a -3.79M -8.48M -11.53M -15.87M -16.09M -16.26M -13.21M -8.87M -8.53M -7.49M -27.54M -37.53M -48.62M -67.08M -64.95M -54.95M -40.2M -22.85M -7.56M -10.61M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-2.74M -18.68M -20.38M -17.15M -12.28M -12.33M -8.13M -8.34M -8.61M -9.79M -13.5M -12.09M -12.03M -10.98M -11.62M -8.1M -21.59M -37.38M -48.7M -66.12M -59.42M -39.62M -26.53M -7.32M
Financial Cash Flow
-42.33M -32.09M -18.7M -15.8M -14.97M -16.11M -14.96M -15.17M -15.66M -16.84M -17.5M -15.94M -15.54M -14.49M -35.18M -50.42M -60.25M -76.04M -67.31M -50.69M -38.89M -19.08M -5.41M -1.64M
Net Cash Flow
-18.65M -21.58M 5.58M -22.66M -48.91M -87.59M -114.3M -119.75M -76.58M 2.93M 88.52M 143.55M 108.5M 55.85M -54.9M -136.33M 1.15M 12.98M 53.85M 49.33M -13.67M 27.9M -25.96M 48.57M
Free Cash Flow
19.85M 18.22M 27.7M 4.91M 9.28M 11M 12.77M 6.14M 13.1M 26.31M 30.75M 72.42M 39.58M -24.85M -85.33M -132.16M 9.04M 63.6M 51.33M 22.96M -50.93M -6.94M -22.35M 44.02M
Adj. Free Cash Flow
-17.19M -31.89M -25M -50.66M -47.45M -49.5M -52.95M -63.37M -63.66M -57.88M -56.52M -19.05M -63.12M -135.46M -205.49M -259.45M -119.44M -59.92M -69.4M -90.14M -151.63M -100.48M -106.69M -31.31M
Maintenance CapEx
-11.26M -12.13M -12.68M -14.8M -16.08M -15.56M -14.09M -14.64M -13.97M -13.65M -14.28M -16.02M -18.25M -22.53M -26.85M -34.9M -38.56M -34.11M -26.33M -17.27M -10.73M -18.45M -25.65M -21.16M
Growth CapEx
-7.96M -6.67M -5.38M -2.51M -215.5K -215.5K n/a n/a n/a n/a n/a n/a n/a n/a n/a -951.82K -7.79M -16.13M -25.93M -28.39M -24.53M -16.8M -7M -7.53M
Owner Earnings
27.81M 24.89M 33.23M 7.57M 9.65M 12.13M 13.54M 6.91M 13.87M 26.31M 30.75M 72.42M 39.58M -24.85M -85.33M -131.2M 16.84M 79.73M 77.26M 51.35M -26.4M 9.86M -15.35M 51.55M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.