ETHAN ALLEN INTERIORS INC (ETD)
Wood Household Furniture, (No Upholstered) · Materials · $1.0B
Intrinsic Value (Consensus)
$28.53
Current Price
$40.20
Margin of Safety
-29%
29% Above Intrinsic Value
Value: $29
Price: $40
Valuation Model Estimates
Current Price: $40.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance