As of 2025-07-11, the Intrinsic Value of Ethan Allen Interiors Inc (ETH) is 9.73 USD. This ETH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.10 USD, the upside of Ethan Allen Interiors Inc is -62.70%.
The range of the Intrinsic Value is 9.38 - 10.41 USD
Based on its market price of 26.10 USD and our intrinsic valuation, Ethan Allen Interiors Inc (ETH) is overvalued by 62.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.38 - 10.41 | 9.73 | -62.7% |
| DCF (Growth 10y) | 8.79 - 8.91 | 8.85 | -66.1% |
| DCF (EBITDA 5y) | 9.14 - 9.37 | 9.25 | -64.6% |
| DCF (EBITDA 10y) | 8.79 - 8.91 | 8.85 | -66.1% |
| Fair Value | 12.59 - 12.59 | 12.59 | -51.77% |
| P/E | 0.00 - 30.48 | 14.38 | -44.9% |
| EV/EBITDA | 9.69 - 24.72 | 18.22 | -30.2% |
| EPV | 16.53 - 25.83 | 21.18 | -18.8% |
| DDM - Stable | 12.30 - 24.43 | 18.37 | -29.6% |
| DDM - Multi | 0.00 - 0.00 | 0.00 | -100.0% |
| Market Cap (mil) | 814.63 |
| Beta | 1.17 |
| Outstanding shares (mil) | 31.21 |
| Enterprise Value (mil) | 710.03 |
| Market risk premium | 4.24% |
| Cost of Equity | 9.52% |
| Cost of Debt | 7.79% |
| WACC | 7.41% |