HG Holdings, Inc. (STLY)
Real Estate Investment Trusts · Financial Services · $39M
Intrinsic Value (Consensus)
$6.70
Current Price
$7.80
Margin of Safety
-14.1%
14.1% Above Intrinsic Value
Value: $7
Price: $8
Valuation Model Estimates
Current Price: $7.80
DCF (Discounted Cash Flow)
$2.33
Graham Number
$8.51
Earnings Power Value
$3.79
Relative Value (P/E)
$7.80
Dividend Discount Model
$28.30
Consensus Value
$6.70
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)
- $0.39
- EPS (Forward)
- $0.41
- Book Value
- $8.26
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 3.7%
- Debt/Equity
- —
- Revenue Growth
- 28.0%
- Earnings Growth
- 5.0%
- Dividend Yield
- 19.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance