ETHAN ALLEN INTERIORS INC (ETD)
Wood Household Furniture, (No Upholstered) · Materials · $537M
Intrinsic Value (Consensus)
$28.53
Current Price
$21.09
Margin of Safety
+35.3%
35.3% Below Intrinsic Value
Value: $29
Price: $21
Valuation Model Estimates
Current Price: $21.09
DCF (Discounted Cash Flow)
$25.13
Graham Number
$29.28
Earnings Power Value
$19.51
Relative Value (P/E)
$40.20
Dividend Discount Model
$2.53
Consensus Value
$28.53
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
B
68
Profitability
18/25
Strength
24/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (9.4%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.01
- EPS (Forward)
- $2.05
- Book Value
- $18.96
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 13.2%
- Debt/Equity
- 9%
- Revenue Growth
- -4.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
TGTREDEGAR CORP
$10.41+34.7%
Data last updated: 2026-06-16
Source: Yahoo Finance