US · ETD
Ethan Allen Interiors Inc.
- Sector
- Consumer Cyclical · Furnishings, Fixtures & Appliances
- Headquarters
- Danbury, CT 06811-5286
- Website
- ethanallen.com
Price · as of 2025-06-30
$20.82
Market cap 579.67M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.68 | +133.81% |
| Intrinsic Value(DCF) | $11.83 | -43.18% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $7.12 | -65.78% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $7.23 | $35.37 | $0.71 | $11.00 | $22.86 |
| 2012 | $11.79 | $498.82 | $0.98 | $14.71 | $26.22 |
| 2013 | $14.13 | $29.65 | $1.34 | $4.78 | $9.15 |
| 2014 | $13.66 | $51.56 | $3.13 | $13.39 | $15.48 |
| 2015 | $16.04 | $51.08 | $1.20 | $11.44 | $11.69 |
| 2016 | $17.64 | $48.82 | $0.25 | $14.25 | $26.44 |
| 2017 | $17.24 | $37.98 | $0.00 | $9.24 | $5.88 |
| 2018 | $13.23 | $52.95 | $0.00 | $3.57 | $11.33 |
| 2019 | $11.57 | $27.44 | $0.00 | $0.00 | $5.43 |
| 2020 | $9.77 | $29.74 | $0.00 | $0.96 | $0.00 |
| 2021 | $17.82 | $25.33 | $1.93 | $0.00 | $56.11 |
| 2022 | $19.49 | $75.10 | $4.90 | $6.87 | $108.46 |
| 2023 | $25.85 | $46.16 | $11.26 | $10.96 | $21.06 |
| 2024 | $27.32 | $48.89 | $3.28 | $0.89 | $0.00 |
| 2025 | $29.37 | $48.68 | $0.21 | $0.00 | $7.12 |
AI valuation
Our deep-learning model estimates Ethan Allen Interiors Inc.'s (ETD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.68
- Current price
- $20.82
- AI upside
- +133.81%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.83
-43.18% upside
Graham-Dodd
—
— upside
Graham Formula
$7.12
-65.78% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ETD | Ethan Allen Interiors Inc… | $20.82 | 579.67M | +134% | -43% | — | -66% | 14.59 | 1.56 | 1.22 | 8.74 | — | 1.72 | 60.54% | 10.09% | 8.39% | 10.69% | 10.05% | 6.96% | 0.26 | 255.09 | 2.03 | 0.93 | 0.57 | -1928.00% | -489.00% | -2856.00% | 6.70% | 0.40 | 10.94% | 6.65% | 97.10% | 8.17% | 11.95 | 14.69 | 1.21 | 4.63 |
| BBW | Build-A-Bear Workshop, In… | $48.66 | 638.72M | -17% | -93% | -81% | -93% | 14.89 | 1.10 | 0.33 | 2.92 | 3.27 | 1.11 | 47.22% | 3.86% | 2.21% | 7.67% | 11.04% | 3.98% | 0.00 | 1256.73 | 1.58 | 0.63 | -1.02 | 45556.00% | -174.00% | -12959.00% | 2.82% | 0.30 | 4.63% | 0.00% | 0.00% | 3.59% | 6.32 | 26.29 | 0.24 | 3.41 |
| BLMN | Bloomin' Brands, Inc. | $6.12 | 521.53M | +178% | +5,827% | — | -91% | 40.71 | 1.61 | 0.14 | 16.38 | — | -1.80 | 55.75% | 0.94% | 0.14% | 5.64% | 0.52% | 0.40% | 9.20 | 0.82 | 0.29 | 0.18 | 13.89 | -10423.00% | 14.00% | 119847.00% | 17.83% | 0.31 | 3.38% | 7.11% | 289.30% | 7.32% | 95.44 | 36.94 | 0.90 | 0.76 |
| BZH | Beazer Homes USA, Inc. | $25.58 | 754.82M | +289% | -65% | +93% | -41% | 14.69 | 0.54 | 0.28 | 25.19 | — | 0.54 | 14.23% | 1.54% | 1.92% | 3.67% | 1.76% | 1.75% | 0.85 | — | 11.38 | 1.43 | 14.03 | -6645.00% | 177.00% | -10218.00% | 0.52% | 0.16 | 0.17% | 0.00% | 0.00% | 4.94% | 41.30 | 434.40 | 0.64 | 2.45 |
| CARS | Cars.com Inc. | $8.54 | 510.81M | +366% | -61% | -21% | -66% | 24.16 | 1.03 | 0.67 | 2.29 | — | -2.18 | 83.03% | 8.33% | 2.77% | 4.08% | 5.29% | 1.84% | 0.00 | 0.99 | 1.87 | 1.66 | -0.30 | -5556.00% | 57.00% | -145.00% | 30.42% | 1.34 | 22.12% | 0.00% | 0.00% | 113.06% | 7.11 | 2.91 | 0.59 | 0.23 |
| CSV | Carriage Services, Inc. | $46.07 | 725.38M | -1% | -56% | — | -19% | 13.63 | 2.76 | 1.68 | 9.02 | 24.89 | -3.24 | 35.14% | 23.39% | 12.34% | 22.23% | 9.92% | 3.92% | 1.65 | 3.44 | 0.98 | 0.74 | 3.38 | 5476.00% | 328.00% | 1161.00% | 5.71% | 1.06 | 5.55% | 1.00% | 13.60% | 20.93% | 11.49 | 28.00 | 2.69 | 1.24 |
| HOV | Hovnanian Enterprises, In… | $125.62 | 647.36M | -37% | -62% | +22% | -42% | 12.19 | 0.94 | 0.26 | 10.71 | — | 0.94 | 14.12% | 4.29% | 2.14% | 7.83% | 6.09% | 2.44% | 1.15 | 3.60 | 2904.11 | 1404.66 | 4.86 | -7499.00% | -88.00% | 277462.00% | 21.35% | 848.10 | 10.68% | 1.37% | 16.70% | 24.57% | 11.35 | 8.73 | 0.49 | 1.91 |
| LEGH | Legacy Housing Corporatio… | $21.92 | 523.2M | +1,144% | -29% | +51% | -34% | 9.83 | 1.23 | 3.29 | 7.71 | 68.84 | 1.23 | 51.10% | 34.53% | 33.47% | 13.25% | 10.79% | 11.84% | 0.00 | 92.32 | 3.80 | 2.51 | 0.00 | 1429.00% | -262.00% | -22603.00% | 4.42% | 1.10 | 5.60% | 0.00% | 0.00% | 4.94% | 9.53 | 22.64 | 3.29 | 10.82 |
| OXM | Oxford Industries, Inc. | $39.59 | 589M | +160% | -52% | -34% | -27% | 8.01 | 1.20 | 0.49 | 6.34 | 14.93 | 2.21 | 62.94% | 7.85% | 6.13% | 15.71% | 9.72% | 7.79% | 0.72 | 48.23 | 1.18 | 0.35 | 2.35 | 5366.00% | -349.00% | -6486.00% | 8.03% | 0.78 | 6.12% | 5.80% | 46.50% | 5.80% | 9.95 | 19.81 | 0.78 | 2.65 |
| PLOW | Douglas Dynamics, Inc. | $45.92 | 1.06B | -11% | +25% | — | +1% | 23.06 | 3.84 | 1.65 | 14.47 | — | 22.34 | 25.68% | 11.22% | 7.15% | 17.19% | 11.59% | 7.71% | 0.76 | 6.08 | 2.78 | 1.10 | 2.32 | -1653.00% | 1540.00% | 9074.00% | 5.88% | 0.78 | 13.12% | 2.58% | 59.60% | 4.04% | 17.50 | 20.26 | 1.96 | 3.64 |
| YSG | Yatsen Holding Limited | $4.45 | 417.14M | +49% | +423% | — | — | -4.20 | 0.98 | 0.87 | -3.53 | -142.66 | 1.27 | 77.13% | -12.43% | -20.87% | -19.75% | -21.08% | -15.82% | 0.05 | — | 3.67 | 2.63 | 1.33 | 294.00% | 80.00% | 9859.00% | -10.09% | -0.38 | -14.88% | 0.00% | 0.00% | 13.62% | -4.14 | -5.89 | 0.52 | 0.26 |
About Ethan Allen Interiors Inc.
Ethan Allen Interiors Inc. operates as an interior design company, and manufacturer and retailer of home furnishings in the United States, Mexico, Honduras, and Canada. The company operates in two segments, Wholesale and Retail. Its products include case goods items, such as beds, dressers, armoires, tables, chairs, buffets, entertainment units, home office furniture, and wooden accents; upholstery items comprising sleepers, recliners and other motion furniture, chairs, ottomans, custom pillows, sofas, loveseats, cut fabrics, and leather; and home accent items consisting of window treatments and drapery hardware, wall decors, florals, lighting, clocks, mattresses, bedspreads, throws, pillows, decorative accents, area rugs, wall coverings, and home and garden furnishings. The company markets and sells its products under the Ethan Allen brand through home furnishing retail networks and independent retailers, as well as through ethanallen.com website. As of June 30, 2021, it operated a network of approximately 302 design centers. Ethan Allen Interiors Inc. was founded in 1932 and is headquartered in Danbury, Connecticut.
- CEO
- Farooq Kathwari
- Employees
- 3.29K
- Beta
- 1.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.83 ÷ $20.82) − 1 = -43.18% (DCF, example).