The ODP Corporation (ODP) Bundle
You're staring at The ODP Corporation's latest numbers and, honestly, it's a classic value investor's puzzle: a company shrinking its top line but defintely managing the bottom line. The headline from the Q3 2025 report is a 9% drop in total sales to $1.625 billion, which is a clear macroeconomic risk as the Office Depot division continues to shed stores and consumer traffic slows. But here's the quick math that matters: management delivered adjusted diluted earnings per share (EPS) of $1.14, crushing the consensus estimate of $0.82, a sign that their cost control and restructuring are working. Still, you can't ignore that GAAP net income plummeted to $23 million from the prior year's $68 million. The real opportunity is hidden in the B2B logistics arm, Veyer, where sales to third-party customers actually surged by 64%-that's the future. So, the question isn't about whether sales are declining, but whether the strategic pivot is fast enough to support the full-year EPS consensus of around $3.26 per share.
Revenue Analysis
You need to know where The ODP Corporation (ODP) is actually making its money, and the simple truth is the revenue picture is contracting, but the underlying shift is strategic. For the trailing twelve months (TTM) ending Q3 2025, total revenue was approximately $6.53 billion, which is an 8.87% decrease year-over-year. This isn't a growth story yet, but it's a story of intentional pivot away from the old retail model.
The company's revenue streams primarily flow through two main divisions, plus a growing logistics arm. The ODP Business Solutions Division, which is their business-to-business (B2B) distribution engine, is the clear priority. The other main driver is the Office Depot Division, which handles the consumer retail side.
Here's the quick math on the segment contributions for the third quarter of 2025, which totaled $1.6 billion in sales:
- ODP Business Solutions: Reported sales of $862 million, down 6% year-over-year.
- Office Depot (Consumer): The remaining portion of the consumer division, which saw a decline largely due to store closures.
The year-over-year revenue decrease is defintely a headwind, with Q3 2025 total sales dropping by 9% compared to the prior year period. The decline in the consumer-facing Office Depot Division is largely a planned consequence of the company's 'Optimize for Growth' strategy, which included the closure of 12 retail stores and 15 satellite locations in Q3 2025 alone. Fewer stores mean less retail traffic, so the revenue dip there is expected. Mission Statement, Vision, & Core Values of The ODP Corporation (ODP).
Still, there are two significant changes in revenue streams that show where the future opportunity lies. First, the B2B segment is successfully pushing into adjacent categories (non-traditional office supplies) like cleaning, breakroom, furniture, and technology. These adjacency sales made up a strong 45% of the ODP Business Solutions' revenue in Q3 2025. Second, their supply chain and logistics arm, Veyer, is starting to generate meaningful external revenue by serving third-party customers. Veyer's sales from third-party customers surged by a massive 64% in Q3 2025, bringing in $23 million in sales for the quarter. That's a real diversification play.
What this estimate hides is the full-year impact of their new B2B contract wins, particularly the expansion into the hospitality sector, which will start to show up more meaningfully in 2026. For now, the revenue story is about managing the decline in a legacy business while accelerating growth in the B2B distribution and third-party logistics segments.
Profitability Metrics
You're looking for a clear-eyed view of The ODP Corporation (ODP)'s ability to turn sales into profit, and the Q3 2025 results give us a mixed but telling picture. The direct takeaway is that while the company is managing to stay profitable on a GAAP basis, its margins are significantly compressed compared to industry benchmarks, showing the pressure from its retail footprint and the ongoing digital shift.
For the third quarter of 2025, The ODP Corporation reported total sales of $1.625 billion. Here's the quick math on their core profitability metrics, using the reported GAAP figures, which are the most conservative view of performance:
- Gross Profit Margin: 20.37%
- Operating Profit Margin: 2.09%
- Net Profit Margin: 1.42%
The company generated $331 million in gross profit, but after accounting for operating expenses, the GAAP operating income dropped to $34 million, leaving a net income of just $23 million for the quarter. This is a thin cushion, defintely indicating a high fixed-cost structure is eating into the top line.
Margin Comparison: ODP vs. Industry Averages
When you stack The ODP Corporation's margins against the wider Office Supplies and Stationery Retailers industry, the gap highlights a serious competitive challenge. The industry average gross profit margin typically falls between 45% to 55%, which is more than double ODP's 20.37%. This suggests ODP is either selling more commodity products with lower markups, or it's facing intense pricing pressure, which is common in the big-box retail space.
The disparity continues down the income statement. A typical net profit margin for a large, chain-based retailer in this sector is in the 15% to 20% range, but ODP's Q3 2025 net margin was just 1.42%. To be fair, general retail often sees net margins in the 2-10% range, so ODP is at the very low end of that wider benchmark. This is a clear sign that operational costs-selling, general, and administrative expenses-are disproportionately high relative to sales, a classic problem for companies undergoing major restructuring.
Profitability Trends and Operational Efficiency
The year-over-year trends show profitability is under pressure, but the company is actively trying to restructure. In Q3 2025, total sales were down 9% compared to the prior year period. More critically, GAAP operating income saw a massive decline, falling from $102 million in Q3 2024 to $34 million in Q3 2025. This drop is a major red flag, even considering the restructuring charges that often hit GAAP numbers.
The ODP Corporation is trying to improve operational efficiency through its 'Optimize for Growth' plan, focusing on its B2B (business-to-business) segments and its third-party logistics arm, Veyer. This strategy involves closing underperforming retail locations-a total of 63 fewer stores were in service in Q3 2025 compared to the prior year. The goal is to reduce fixed-cost infrastructure and accelerate growth in the higher-margin B2B and logistics segments. You can see their strategic focus in their Mission Statement, Vision, & Core Values of The ODP Corporation (ODP).
Here's a snapshot of the Q3 2025 profitability decline:
| Metric (GAAP) | Q3 2025 Value | Q3 2024 Value | Year-over-Year Change |
|---|---|---|---|
| Sales | $1.625 Billion | $1.780 Billion | Down 9% |
| Operating Income | $34 Million | $102 Million | Down 66.7% |
| Net Income | $23 Million | $68 Million | Down 66.2% |
The key for investors is monitoring the adjusted (non-GAAP) operating income, which was $38 million in Q3 2025, a smaller drop compared to the GAAP figure. This adjustment removes one-time costs like restructuring, giving you a cleaner look at core business performance. The fact that the adjusted operating income is only slightly higher than the GAAP number suggests that even the core business is facing headwinds, but the focus on B2B and logistics is the long-term bet for margin expansion.
Debt vs. Equity Structure
The ODP Corporation's (ODP) financing strategy leans heavily toward equity and strong cash flow, not debt. This is a clear signal of financial conservatism, which is defintely a good thing in a challenging retail and business-to-business (B2B) environment.
As of the third quarter of 2025, the company's total debt stood at just $148 million. This is a very manageable number, especially when you look at their cash position. They've been actively reducing this debt, having paid down approximately $35 million year-to-date as of the second quarter of 2025, which strengthens the balance sheet further.
Here's the quick math on their leverage:
- Short-Term Debt (Current Maturities): $7 million
- Long-Term Debt (Net of Current Maturities): $141 million
- Total Shareholders' Equity: $823 million
This debt structure gives them significant operational flexibility. They have a massive cushion of available credit, too. As of September 27, 2025, total available liquidity was $730 million, including $182 million in cash and equivalents and $548 million in available credit under their Fourth Amended Credit Agreement.
Debt-to-Equity Ratio: A Clear Advantage
The most telling figure is the Debt-to-Equity (D/E) ratio, which measures how much debt a company uses to finance its assets relative to the value of its shareholders' equity (the book value of the company). For The ODP Corporation, this ratio is exceptionally low, suggesting a minimal reliance on external borrowing.
The ODP Corporation's D/E ratio as of Q3 2025 is a mere 0.18. That means for every dollar of shareholder equity, they hold only 18 cents of debt. This is a significant competitive advantage in the retail and B2B services space.
Compare this to the industry standard. For the Business Equipment & Supplies sector, the average Debt-to-Equity ratio is around 0.58. The ODP Corporation is operating with a leverage ratio less than a third of the industry average. That's a strong indicator of financial stability and lower risk for investors.
| Metric | The ODP Corporation (Q3 2025) | Industry Average (Business Equipment & Supplies) |
|---|---|---|
| Total Debt (in millions) | $148 | N/A |
| Shareholders' Equity (in millions) | $823 | N/A |
| Debt-to-Equity Ratio | 0.18 | 0.58 |
Financing Strategy: Cash Over Credit
The low D/E ratio confirms The ODP Corporation's preference for funding its operations and strategic initiatives-like the expansion of its Veyer logistics division and its B2B growth-through internally generated cash flow and equity, rather than debt. This strategy makes sense given their focus on restructuring and optimizing their business model, which you can read more about in their Mission Statement, Vision, & Core Values of The ODP Corporation (ODP).
The company is essentially self-funding its transformation. This disciplined capital allocation, combined with the active debt paydown, means they have substantial borrowing capacity (or dry powder) should a compelling, large-scale opportunity arise. The low leverage protects them from interest rate volatility and economic downturns far better than their more heavily indebted competitors.
Liquidity and Solvency
The ODP Corporation (ODP) is operating with tight, but managed, near-term liquidity, which is common for a retail and distribution business, but still warrants close attention. While the company has a negative working capital position, its strong cash flow generation and substantial available credit mitigate immediate solvency concerns.
You need to look beyond the headline ratios to understand the full liquidity picture. The key is how quickly they can convert inventory and receivables into cash, plus how much credit they can access in a pinch. Mission Statement, Vision, & Core Values of The ODP Corporation (ODP).
Current and Quick Ratios
As of the third quarter of 2025 (September 27, 2025), The ODP Corporation's (ODP) current ratio sits at a low 0.91. This means for every dollar of current liabilities (debts due within a year), the company has only $0.91 in current assets to cover it. The quick ratio (or acid-test ratio), which strips out less-liquid inventory, is even lower at 0.45. This is a defintely low number, signaling that without selling inventory, the company could not cover half of its short-term obligations.
Here's the quick math on the balance sheet for Q3 2025 (in millions):
- Total Current Assets: $1,391 million
- Total Current Liabilities: $1,527 million
- Current Ratio: 0.91 ($1,391M / $1,527M)
Working Capital and Liquidity Strengths
The low current ratio translates directly into negative working capital (Current Assets minus Current Liabilities) of -$136 million ($1,391M - $1,527M) as of September 27, 2025. This trend of negative working capital is often a strategic choice for businesses with efficient inventory management and high sales turnover, but it still represents a structural risk. The company is actively managing its working capital, which has helped offset lower sales, according to management.
The true strength lies in the total available liquidity, which stood at a robust $730 million in Q3 2025. This consists of $182 million in cash and cash equivalents and a significant $548 million of available credit under its Fourth Amended Credit Agreement. This substantial credit line is the safety net that makes the low ratios less alarming.
Cash Flow Statements Overview
The cash flow statement shows a much healthier operational picture. For the third quarter of 2025, cash provided by operating activities of continuing operations increased to $90 million, up from $81 million in the prior year period. This positive trend shows operational discipline in cash conversion.
The company also maintains a low capital expenditure (CapEx) profile, which is a key part of investing cash flow. CapEx was only $12 million in Q3 2025, a decrease from $22 million in the prior year, as they prioritize investments towards B2B growth and digital capabilities. This low capital intensity means more of the operating cash flow is available for other uses.
The financing side is also relatively clean. Total debt was manageable at $148 million as of September 27, 2025, and the company is in a net cash positive position. This low debt level, coupled with strong operating cash flow, suggests the company has ample capacity to service its obligations.
| Cash Flow Metric (Q3 2025) | Amount (in millions) | Trend vs. Q3 2024 |
|---|---|---|
| Operating Cash Flow | $90 million | Increased (from $81M) |
| Capital Expenditures (Investing) | $12 million | Decreased (from $22M) |
| Total Debt (Balance Sheet) | $148 million |
Valuation Analysis
You're looking at The ODP Corporation (ODP) right now, wondering if the recent stock run-up has pushed it past its fair value. The short answer is: the market is betting heavily on a major earnings turnaround. You need to look beyond the current sticker price and understand the forward-looking metrics.
As of November 2025, the stock is trading near its 52-week high, which tells you a lot. The closing price is around $27.85, a massive jump from the 52-week low of $11.85 hit back in April 2025. That's a rally of over 134% in just over six months. The market is defintely rewarding their strategic moves, but the valuation ratios show a mixed picture.
Here's the quick math on the key valuation multiples:
- Price-to-Earnings (P/E) Ratio: The trailing twelve months (TTM) P/E is high at about 42.23. This suggests the stock is expensive based on past earnings, which were thin.
- Forward P/E Ratio: This is the number that matters. The forward P/E is significantly lower at roughly 9.91, which signals that analysts expect earnings per share (EPS) to more than quadruple in the next fiscal year. That's a huge anticipated jump.
- Price-to-Book (P/B) Ratio: At 1.02, the stock is trading essentially at its book value. This is typically considered a fair or even low valuation for a profitable company, especially compared to the broader market.
- Enterprise Value-to-EBITDA (EV/EBITDA): This multiple, which accounts for debt, sits at about 5.81. This is attractive, suggesting the company's operating cash flow (earnings before interest, taxes, depreciation, and amortization) is priced reasonably low.
The low P/B and EV/EBITDA, combined with a high trailing P/E, point to a classic value-trap-or-turnaround scenario. The market is saying, 'We know past earnings were bad, but future earnings will be great.'
Stock Trend and Analyst Sentiment
The stock price trend over the last 12 months is a story of a dramatic recovery, moving from the $11.85 low to near its 52-week high of $28.84. This volatility is common when a company is in the middle of a strategic pivot, like The ODP Corporation's focus on its business-to-business platform and its Mission Statement, Vision, & Core Values of The ODP Corporation (ODP).
Institutional ownership is very high, holding about 99.56% of the stock, which can limit float and amplify price swings. You're trading alongside the big players here.
Analyst consensus is mixed, but the average price target suggests limited near-term upside from the current price, which is a key risk to consider:
| Metric | Value (as of Nov 2025) | Interpretation |
|---|---|---|
| Latest Stock Price | $27.85 | Near 52-week high of $28.84 |
| Average Analyst Price Target | $28.00 | Implies minimal upside (less than 1%) |
| Analyst Consensus Rating | Reduce / Hold (Mixed) | Cautious sentiment despite the stock rally |
The average price target is only $28.00, which is barely above the current trading price. This is the disconnect: the stock price has already run up to meet the analysts' 12-month target. So, unless you see a path for ODP to materially exceed the consensus earnings estimate of $3.26 EPS for the current fiscal year, the stock is fairly valued at best, or slightly overvalued at its current price.
Dividend Policy
If you are looking for income, The ODP Corporation is not currently a dividend play. The company has not paid a regular cash dividend recently. The dividend yield is 0.00% and the payout ratio for the quarter ending September 2025 was 0.00. They are prioritizing capital allocation toward strategic investments, debt reduction, and share repurchases (buyback yield is substantial at 15.97%), which is a growth-focused strategy, not an income one. That's a clear signal on management's priorities: growth and balance sheet strength over shareholder payouts.
Risk Factors
You're looking for the clear-cut risks in The ODP Corporation (ODP), and the biggest one right now isn't the competition-it's the deal itself. The entire investment thesis for ODP is currently dominated by the pending acquisition by an affiliate of Atlas Holdings, which is on track to close by year-end 2025. If that deal falls through, the stock's valuation immediately reverts to the pre-merger fundamentals, which are mixed.
The company has defintely shifted focus, even foregoing an earnings call and future guidance in Q3 2025, a clear signal that the merger is the single most important strategic factor.
Operational and Financial Headwinds
Even with the merger in sight, ODP faces significant operational and financial risks rooted in its core business structure. The external market is highly competitive, and macroeconomic conditions are not helping. Specifically, higher interest rates and general economic uncertainty are driving softer enterprise customer spending, which hits the high-margin B2B segment.
The financial results for the third quarter of 2025 show the struggle. Total reported sales were $1.6 billion, a 9% decrease year-over-year, reflecting lower sales in both the consumer and B2B divisions. The decline is not just a top-line issue; it's also a capital-intensive one, as the company continues to take charges.
- Consumer Division (Office Depot): Sales fell due to 63 fewer stores in operation from planned closures, plus reduced retail and online traffic. Comparable store sales were down 7% in Q3 2025.
- B2B Division (ODP Business Solutions): Sales declined 6% year-over-year, primarily reflecting ongoing macroeconomic headwinds.
- Asset Impairment: The company recorded $5 million in non-cash asset impairments of operating lease right-of-use (ROU) assets in Q3 2025, mostly tied to retail store locations.
Mitigation and Strategic Shifts
To be fair, ODP is not sitting still; they are actively managing the decline and positioning the remaining assets for growth, which is the whole point of their 'Optimize for Growth' restructuring plan. This strategy aims to reduce fixed-cost infrastructure by closing underperforming stores and facilities.
The key action is a pivot toward the B2B market and leveraging their supply chain assets (Veyer). Here's the quick math on their B2B focus: 45% of ODP Business Solutions' sales in Q3 2025 came from higher-growth 'adjacency categories' like furniture, cleaning, and technology, a clear sign they are diversifying away from traditional office supplies. Also, their internal logistics arm, Veyer, is growing its external third-party customer sales, which saw a 90% increase in Q2 2025.
The financial discipline is strong, too. Cash provided by operating activities of continuing operations increased to $90 million in Q3 2025, up from $81 million in the prior year period, showing prudent working capital management is helping offset lower sales. You can read more about the core financial health of the company in our full analysis: Breaking Down The ODP Corporation (ODP) Financial Health: Key Insights for Investors.
| Risk Factor | Nature of Risk | 2025 Fiscal Year Data Point |
|---|---|---|
| Acquisition Failure | Strategic/Market | Primary risk; deal on track for year-end 2025 close. |
| Declining Revenue | Operational/Market | Q3 2025 total sales of $1.6 billion, a 9% decrease YoY. |
| Retail Footprint Strain | Operational/Financial | Q3 2025 included $5 million in non-cash asset impairments for retail ROU assets. |
| Macroeconomic Headwinds | External | B2B sales declined 6% in Q3 2025 due to softer enterprise spending. |
Growth Opportunities
You're looking at The ODP Corporation (ODP) and seeing a legacy retailer, but the real story is their strategic pivot into a B2B distribution and services powerhouse. The direct takeaway is this: their future growth isn't about office supplies; it's about leveraging their massive logistics network, Veyer, to capture high-margin business-to-business (B2B) distribution and third-party logistics (3PL) market share.
The company is executing an 'Optimize for Growth' plan, which is essentially a restructuring to reduce their fixed-cost infrastructure-like closing underperforming retail stores-while accelerating B2B expansion. This shift is defintely a necessary move to counter the competitive pressure from online retail giants like Amazon, who are aggressively impacting the traditional office supplies market. It's a classic asset-reallocation play.
Analysis of Key Growth Drivers
The ODP Corporation's growth is now tethered to three clear drivers: vertical market expansion, strategic partnerships, and a focus on adjacency categories (products outside of core office supplies). This strategy is already showing up in their segment results, even as overall sales are down due to the retail closures.
- Market Expansion: The company is aggressively moving into new enterprise verticals, primarily hospitality and healthcare. This is a smart way to diversify the revenue base.
- Strategic Partnerships: They secured a major partnership with one of the world's largest hotel management organizations in 2025, making ODP Business Solutions a preferred provider for Operating Supplies & Equipment (OS&E), which serves over 15,000 members. They also partnered with CoreTrust, a Group Purchasing Organization (GPO), to supply products to their 3,500+ business members across major industries like retail and finance.
- Adjacency Categories: Products like cleaning, breakroom supplies, furniture, technology, and copy/print services are now a major focus. These adjacency category sales were a significant 45% of ODP Business Solutions' total sales in Q2 and Q3 of 2025, showing a clear shift in product mix.
Future Revenue and Earnings Estimates
The financial picture for 2025 is mixed, reflecting the ongoing transition. While quarterly sales have been declining-Q3 2025 sales were $1.63 billion, an 8.7% year-over-year decrease-the company is focused on margin and cash flow improvement. Here's the quick math on their targets and analyst expectations:
| Metric | 2025 Target/Expectation | Source/Context |
|---|---|---|
| Full-Year Revenue | $8.5 - $8.7 billion | Original 2025 target from 2022 plan. TTM revenue is currently lower at $6.53 billion. |
| Adjusted EPS | Analyst consensus of $3.00 | Current fiscal year (2025) analyst expectation. The company's original 2025 target was higher, at $7.00 - $8.00. |
| Adjusted Free Cash Flow | Over $115 million | Full-year 2025 expectation, driven by working capital management. |
| Adjusted EBITDA Margin | Greater than 6% | Targeted expansion of 100 basis points by 2025. |
What this estimate hides is the one-time restructuring charges of about $12 million incurred in Q2 2025, related to store and facility closures. Still, the fact they expect to generate over $115 million in adjusted free cash flow for the full year 2025 is a strong indicator of financial stability despite the sales headwinds. You can read more about the shareholder base in Exploring The ODP Corporation (ODP) Investor Profile: Who's Buying and Why?
Competitive Advantages
The ODP Corporation's most significant competitive advantage is its physical infrastructure, which is hard to replicate. They have a nationwide supply chain with next-day delivery capabilities to 98.5% of the U.S. population. This is a huge moat, especially for their B2B customers who rely on fast, consistent delivery of a diverse product set.
The Veyer division, their supply chain services arm, is a key asset here, offering third-party logistics (3PL) and procurement solutions to external customers. They have 8 million square feet of infrastructure, plus a large private fleet of vehicles. Their strategy is to use this robust distribution network and their strong B2B customer base to become a dominant player in the broader business solutions market, not just office supplies. That's a powerful position to be in.

The ODP Corporation (ODP) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.