Ethan Allen Interiors, Inc.

ETD US Consumer Discretionary Home Furnishings
S&P 600
$21.93
+0.37%
Delayed · cached 15 min

Fair value analysis

ETD
Ethan Allen Interiors, Inc.
Consumer DiscretionaryHome Furnishings
$21.93
Close used for this calculation
$28.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability13/25
Returns11/25
Balance Sheet15/25
Efficiency20/25
Growth16/25
Good
Quality radar
59Prof.13/25Ret.11/25Eff.20/25B.Sht15/25Growth16/25

Consensus fair value

$28.44
Below FV
▲ +29.7% against the close used
Model range $11.33 – $97.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$11.33Fair value$28.44Bull$97.70
FairClose
52-week traded range
52W low $18.6852W high $29.81

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Ethan Allen Interiors, Inc. closed at $21.93, 22.9% below the consensus fair value of $28.44 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 14.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$32.17
+46.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$25.43
+16.0%
√(22.5 × EPS × BVPS)
EPS=1.56, BVPS=18.43
P/E Fair Value
$31.20
+42.3%
EPS × 20x (sector P/E)
EPS=1.56, Sector P/E=20x
Peter Lynch (PEG)
$14.68
-33.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1.56, g=9.4%
EV/EBITDA
$34.66
+58.0%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=60.26M
Dividend Discount (DDM)
$97.70
+345.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.81, r=10%, g=8%
Book Value (P/B)
$11.33
-48.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18.43, ROE=8.5%, g=6%, r=10%
Reverse DCF
$21.93
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 9.4%
Margin of Safety
$22.20
+1.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29.6, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.