BASSETT FURNITURE INDUSTRIES INC (BSET)
Wood Household Furniture, (No Upholstered) · Materials · $121M
Intrinsic Value (Consensus)
$13.61
Current Price
$14.00
Margin of Safety
-2.8%
2.8% Above Intrinsic Value
Value: $14
Price: $14
Valuation Model Estimates
Current Price: $14.00
DCF (Discounted Cash Flow)
$16.30
Graham Number
$17.34
Earnings Power Value
$6.80
Relative Value (P/E)
$14.00
Dividend Discount Model
$3.77
Consensus Value
$13.61
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.70
- EPS (Forward)
- $0.73
- Book Value
- $19.09
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 3.7%
- Debt/Equity
- 0%
- Revenue Growth
- 1.6%
- Earnings Growth
- 5.0%
- Dividend Yield
- 1.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance