TANDY LEATHER FACTORY INC (TLF)
Leather & Leather Products · Consumer Discretionary · $179M
Intrinsic Value (Consensus)
$15.11
Current Price
$22.00
Margin of Safety
-31.3%
31.3% Above Intrinsic Value
Value: $15
Price: $22
Valuation Model Estimates
Current Price: $22.00
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$12.64
Earnings Power Value
$10.68
Relative Value (P/E)
$22.00
Dividend Discount Model
$83.33
Consensus Value
$15.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $1.10
- EPS (Forward)
- $1.32
- Book Value
- $6.46
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.3%
- Debt/Equity
- 17%
- Revenue Growth
- 2.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance