Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
ETHAN ALLEN INTERIORS INC
Bear Case (25th pct.)
-5.4% vs price
Base Case (Median)
21.5% vs price
Bull Case (75th pct.)
36.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $17.87 | -14.1% | High (40%) |
| PE Comparable | $29.48 | 41.8% | Medium (25%) |
| Graham Number | $25.46 | 22.5% | Medium (30%) |
| EV/EBITDA | $25.04 | 20.4% | Medium (20%) |
| EV/FCF | $30.61 | 47.2% | Medium (20%) |
| Earnings Power Value | $13.74 | -33.9% | Medium (50%) |
Based on 6 out of 7 methods, ETD appears fairly valued at the current price of $20.79. The base case fair value of $25.25 implies 21.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.