ETH
Ethan Allen Interiors Inc
Price:  
26.30 
USD
Volume:  
369,066.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ETH Intrinsic Value

%
Upside

As of 2024-05-25, the Intrinsic Value of Ethan Allen Interiors Inc (ETH) is 12.05 USD. This ETH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.30 USD, the upside of Ethan Allen Interiors Inc is %.

The range of the Intrinsic Value is 11.62 - 12.89 USD

26.30 USD
Stock Price
12.05 USD
Intrinsic Value
Intrinsic Value Details

ETH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.62 - 12.89 12.05 -54.2%
DCF (Growth 10y) 10.88 - 11.04 10.96 -58.3%
DCF (EBITDA 5y) 11.33 - 11.70 11.49 -56.3%
DCF (EBITDA 10y) 10.88 - 11.04 10.96 -58.3%
Fair Value 12.59 - 12.59 12.59 -52.14%
P/E 0.00 - 29.27 13.65 -48.1%
EV/EBITDA 7.41 - 35.15 19.43 -26.1%
EPV 20.48 - 31.99 26.24 -0.2%
DDM - Stable 15.24 - 30.27 22.75 -13.5%
DDM - Multi 0.00 - 0.00 0.00 -100.0%

ETH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 662.68
Beta 1.17
Outstanding shares (mil) 25.20
Enterprise Value (mil) 558.08
Market risk premium 4.24%
Cost of Equity 9.52%
Cost of Debt 7.79%
WACC 7.41%