As of 2024-12-13, the Intrinsic Value of Ethan Allen Interiors Inc (ETH) is
11.91 USD. This ETH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.67 USD, the upside of Ethan Allen Interiors Inc is
-67.50%.
The range of the Intrinsic Value is 11.48 - 12.74 USD
11.91 USD
Intrinsic Value
ETH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.48 - 12.74 |
11.91 |
-67.5% |
| DCF (Growth 10y) |
10.75 - 10.91 |
10.83 |
-70.5% |
| DCF (EBITDA 5y) |
11.31 - 11.83 |
11.57 |
-68.5% |
| DCF (EBITDA 10y) |
10.75 - 10.91 |
10.83 |
-70.5% |
| Fair Value |
12.59 - 12.59 |
12.59 |
-65.67% |
| P/E |
0.00 - 37.59 |
18.37 |
-49.9% |
| EV/EBITDA |
7.33 - 47.51 |
24.74 |
-32.5% |
| EPV |
20.24 - 31.61 |
25.92 |
-29.3% |
| DDM - Stable |
15.06 - 29.91 |
22.48 |
-38.7% |
| DDM - Multi |
0.00 - 0.00 |
0.00 |
-100.0% |
ETH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
935.10 |
| Beta |
1.17 |
| Outstanding shares (mil) |
25.50 |
| Enterprise Value (mil) |
830.51 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.52% |
| Cost of Debt |
7.79% |
| WACC |
7.41% |