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 P/E Multiple | 7.7x - 8.5x | 8.1x |
| Selected Fwd P/E Multiple | 6.7x - 7.4x | 7.0x |
| Fair Value | $28.80 - $31.83 | $30.32 |
| Upside | -12.5% - -3.2% | -7.9% |
| Benchmarks | - | Full Ticker |
| Hooker Furnishings Corporation | - | NasdaqGS:HOFT |
| Leggett & Platt, Incorporated | - | NYSE:LEG |
| Lifetime Brands, Inc. | - | NasdaqGS:LCUT |
| Somnigroup International Inc. | - | NYSE:SGI |
| La-Z-Boy Incorporated | - | NYSE:LZB |
| Flexsteel Industries, Inc. | - | NasdaqGS:FLXS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| HOFT | LEG | LCUT | SGI | LZB | FLXS | |||
| NasdaqGS:HOFT | NYSE:LEG | NasdaqGS:LCUT | NYSE:SGI | NYSE:LZB | NasdaqGS:FLXS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -24.8% | NM- | NM- | 15.0% | 12.4% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -15.0% | 4.8% | -23.0% | ||
| Latest Twelve Months | -11.5% | -273.9% | -80.3% | 4.4% | 5.3% | 29.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.4% | 2.1% | -1.1% | 9.2% | 6.0% | 0.6% | ||
| Prior Fiscal Year | -0.8% | -2.9% | -1.2% | 7.5% | 6.4% | 3.8% | ||
| Latest Fiscal Year | 2.2% | -11.7% | -2.2% | 7.8% | 6.0% | 2.6% | ||
| Latest Twelve Months | -2.5% | -11.7% | -2.2% | 7.8% | 5.9% | 4.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -32.1x | 7.3x | 6.5x | 21.3x | 8.5x | 8.8x | ||
| Price / LTM Sales | 0.2x | 0.2x | 0.1x | 2.5x | 0.8x | 0.4x | ||
| LTM P/E Ratio | -9.2x | -1.8x | -5.8x | 32.0x | 12.8x | 9.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -9.2x | -1.8x | 32.0x | |||||
| Historical LTM P/E Ratio | -32.4x | 10.2x | 22.7x | |||||
| Selected P/E Multiple | 7.7x | 8.1x | 8.5x | |||||
| (x) LTM Net Income | 20 | 20 | 20 | |||||
| (=) Equity Value | 154 | 162 | 170 | |||||
| (/) Shares Outstanding | 5.3 | 5.3 | 5.3 | |||||
| Implied Value Range | 29.23 | 30.77 | 32.31 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 29.23 | 30.77 | 32.31 | 32.90 | ||||
| Upside / (Downside) | -11.1% | -6.5% | -1.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HOFT | LEG | LCUT | SGI | LZB | FLXS | |
| Value of Common Equity | 86 | 920 | 89 | 12,282 | 1,588 | 173 | |
| (/) Shares Outstanding | 10.5 | 135.0 | 22.2 | 208.5 | 41.3 | 5.3 | |
| Implied Stock Price | 8.12 | 6.82 | 4.00 | 58.90 | 38.45 | 32.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.12 | 6.82 | 4.00 | 58.90 | 38.45 | 32.90 | |
| 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 | |