The Discounted Cash Flow (DCF) valuation of Ethan Allen Interiors Inc (ETH) is 11.91 USD. With the latest stock price at 36.98 USD, the upside of Ethan Allen Interiors Inc based on DCF is -67.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 9.3% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 11.48 - 12.74 | 11.91 |
| Upside | -69.0% - -65.6% | -67.8% |