Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 21.8x - 24.1x | 23.0x |
| Selected Fwd P/E Multiple | 12.8x - 14.1x | 13.5x |
| Fair Value | $42.20 - $46.64 | $44.42 |
| Upside | -27.7% - -20.0% | -23.9% |
| Benchmarks | - | Full Ticker |
| Flexsteel Industries, Inc. | - | NasdaqGS:FLXS |
| Hooker Furnishings Corporation | - | NasdaqGS:HOFT |
| Leggett & Platt, Incorporated | - | NYSE:LEG |
| La-Z-Boy Incorporated | - | NYSE:LZB |
| Bassett Furniture Industries, Incorporated | - | NasdaqGS:BSET |
| Somnigroup International Inc. | - | NYSE:SGI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| FLXS | HOFT | LEG | LZB | BSET | SGI | |||
| NasdaqGS:FLXS | NasdaqGS:HOFT | NYSE:LEG | NYSE:LZB | NasdaqGS:BSET | NYSE:SGI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -24.8% | NM- | 12.4% | NM- | 15.0% | ||
| 3Y CAGR | -23.0% | NM- | NM- | 4.8% | NM- | -15.0% | ||
| Latest Twelve Months | 29.0% | -11.5% | -273.9% | 5.3% | -205.7% | 4.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.6% | 0.4% | 2.1% | 6.0% | 2.2% | 9.2% | ||
| Prior Fiscal Year | 3.8% | -0.8% | -2.9% | 6.4% | -0.8% | 7.5% | ||
| Latest Fiscal Year | 2.6% | 2.2% | -11.7% | 6.0% | -2.9% | 7.8% | ||
| Latest Twelve Months | 4.6% | -2.5% | -11.7% | 5.9% | -2.9% | 7.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.3x | -36.8x | 7.7x | 8.5x | 134.4x | 21.2x | ||
| Price / LTM Sales | 0.5x | 0.3x | 0.2x | 0.8x | 0.4x | 2.5x | ||
| LTM P/E Ratio | 9.8x | -11.3x | -2.1x | 12.9x | -14.2x | 31.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -14.2x | -2.1x | 12.9x | |||||
| Historical LTM P/E Ratio | 11.1x | 22.3x | 31.7x | |||||
| Selected P/E Multiple | 21.8x | 23.0x | 24.1x | |||||
| (x) LTM Net Income | 384 | 384 | 384 | |||||
| (=) Equity Value | 8,387 | 8,829 | 9,270 | |||||
| (/) Shares Outstanding | 208.5 | 208.5 | 208.5 | |||||
| Implied Value Range | 40.22 | 42.34 | 44.46 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 40.22 | 42.34 | 44.46 | 58.34 | ||||
| Upside / (Downside) | -31.1% | -27.4% | -23.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FLXS | HOFT | LEG | LZB | BSET | SGI | |
| Value of Common Equity | 196 | 110 | 1,075 | 1,597 | 138 | 12,165 | |
| (/) Shares Outstanding | 5.3 | 10.5 | 134.7 | 41.3 | 8.8 | 208.5 | |
| Implied Stock Price | 37.16 | 10.45 | 7.98 | 38.68 | 15.71 | 58.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 37.16 | 10.45 | 7.98 | 38.68 | 15.71 | 58.34 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |