看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.5x - 0.6x | 0.5x |
| Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | $24.22 - $26.77 | $25.50 |
| Upside | 32.1% - 46.0% | 39.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| The Dixie Group, Inc. | - | OTCPK:DXYN |
| Lifetime Brands, Inc. | - | NasdaqGS:LCUT |
| Flexsteel Industries, Inc. | - | NasdaqGS:FLXS |
| Hooker Furnishings Corporation | - | NasdaqGS:HOFT |
| La-Z-Boy Incorporated | - | NYSE:LZB |
| The Lovesac Company | - | NasdaqGM:LOVE |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| DXYN | LCUT | FLXS | HOFT | LZB | LOVE | |||
| OTCPK:DXYN | NasdaqGS:LCUT | NasdaqGS:FLXS | NasdaqGS:HOFT | NYSE:LZB | NasdaqGM:LOVE | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -6.7% | -1.5% | -1.4% | -8.7% | 3.2% | 23.9% | ||
| 3Y CAGR | -8.1% | -7.5% | -4.8% | -7.1% | 5.7% | 11.0% | ||
| Latest Twelve Months | -4.1% | -0.5% | 7.7% | -16.7% | 1.8% | -2.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.4% | -1.1% | 0.6% | 0.4% | 6.0% | 3.5% | ||
| Prior Fiscal Year | -0.7% | -1.2% | 3.8% | -0.8% | 6.4% | 3.4% | ||
| Latest Fiscal Year | -4.6% | -2.2% | 2.6% | 2.2% | 6.0% | 1.7% | ||
| Latest Twelve Months | -4.6% | -2.2% | 4.6% | -2.5% | 5.9% | 1.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 58.4x | 6.5x | 8.8x | -32.1x | 8.5x | 13.1x | ||
| Price / LTM Sales | 0.0x | 0.1x | 0.4x | 0.2x | 0.8x | 0.4x | ||
| LTM P/E Ratio | -0.5x | -5.8x | 9.2x | -9.2x | 12.8x | 23.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.2x | 0.8x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.7x | 3.0x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.6x | |||||
| (x) LTM Sales | 681 | 681 | 681 | |||||
| (=) Equity Value | 352 | 371 | 389 | |||||
| (/) Shares Outstanding | 14.8 | 14.8 | 14.8 | |||||
| Implied Value Range | 23.80 | 25.05 | 26.30 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 23.80 | 25.05 | 26.30 | 18.34 | ||||
| Upside / (Downside) | 29.8% | 36.6% | 43.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DXYN | LCUT | FLXS | HOFT | LZB | LOVE | |
| Value of Common Equity | 6 | 88 | 184 | 89 | 1,589 | 271 | |
| (/) Shares Outstanding | 14.4 | 22.2 | 5.3 | 10.5 | 41.3 | 14.8 | |
| Implied Stock Price | 0.40 | 3.99 | 34.83 | 8.49 | 38.49 | 18.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.40 | 3.99 | 34.83 | 8.49 | 38.49 | 18.34 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |