US · TTSH
Tile Shop Holdings, Inc.
- Sector
- Consumer Cyclical · Home Improvement
- Headquarters
- Plymouth, MN 55441
- Website
- tileshop.com
Price · as of 2024-12-31
—
Market cap 285.13M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.44 | — |
| Intrinsic Value(DCF) | $2.77 | — |
| Graham-Dodd Method(GD) | $3.08 | — |
| Graham Formula(GF) | $0.03 | — |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | $5.01 | $19.80 | |||
| 2012 | $15.12 | $6,227.00 | $19.25 | $0.00 | $0.00 |
| 2013 | $14.50 | $39.18 | $52.35 | $0.00 | $0.00 |
| 2014 | $9.13 | $29.45 | $15.03 | $2.87 | $4.05 |
| 2015 | $11.86 | $33.44 | $16.58 | $3.79 | $6.60 |
| 2016 | $15.54 | $38.85 | $2.19 | $4.50 | $6.56 |
| 2017 | $5.17 | $29.60 | $0.00 | $0.82 | $2.98 |
| 2018 | $5.43 | $33.84 | $0.00 | $0.82 | $2.33 |
| 2019 | $1.53 | $19.65 | $0.00 | $0.00 | $0.00 |
| 2020 | $6.27 | $26.02 | $0.00 | $1.07 | $0.47 |
| 2021 | $6.40 | $25.19 | $0.00 | $0.00 | $6.31 |
| 2022 | $4.64 | $45.16 | $0.00 | $3.83 | $4.58 |
| 2023 | $6.80 | $61.02 | $0.00 | $3.92 | $0.91 |
| 2024 | $6.92 | $40.44 | $0.00 | $3.08 | $0.03 |
AI valuation
Our deep-learning model estimates Tile Shop Holdings, Inc.'s (TTSH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.44
- Current price
- —
- AI upside
- —
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
$2.77
— upside
Graham-Dodd
$3.08
— upside
Graham Formula
$0.03
— 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 |
| TTSH | Tile Shop Holdings, Inc. | $6.37 | 285.13M | +535% | -57% | -52% | -100% | 130.33 | 2.46 | 0.87 | 19.93 | — | 2.46 | 65.66% | 1.01% | 0.67% | 1.91% | 1.02% | 0.73% | 1.16 | 12.79 | 1.53 | 0.32 | 5.72 | -7700.00% | -797.00% | -7311.00% | 4.15% | 0.35 | 5.07% | 0.00% | 0.00% | 3.38% | 120.59 | 33.74 | 1.22 | 2.17 |
| CDRO | Codere Online Luxembourg,… | $5.95 | 271.56M | +1,212% | +1,022% | -82% | -48% | 54.98 | 12.27 | 1.47 | 52.33 | — | 12.27 | 96.15% | 2.16% | 1.95% | 23.76% | -12.66% | 7.24% | 0.22 | — | 1.40 | 1.35 | -7.40 | -24981.00% | 2416.00% | -13118.00% | 1.25% | 0.09 | -14.81% | 0.00% | 0.00% | 0.00% | 57.01 | 66.97 | 1.23 | 3.94 |
| CTRN | Citi Trends, Inc. | $37.41 | 310.72M | +303% | -79% | — | — | -3.77 | 1.44 | 0.22 | -17.71 | -1.48 | 1.44 | 37.45% | -5.24% | -5.73% | -31.87% | -13.50% | -8.80% | 1.95 | -123.79 | 1.13 | 0.37 | -8.76 | 25548.00% | 69.00% | -4292.00% | -8.57% | -0.02 | -4.77% | 0.00% | 0.00% | 2.32% | -8.16 | -23.08 | 0.43 | 2.52 |
| HVT | Haverty Furniture Compani… | $23.18 | 377.07M | -27% | -46% | -74% | -30% | 18.49 | 1.18 | 0.48 | 8.87 | — | 1.18 | 60.67% | 2.79% | 2.60% | 6.41% | 3.90% | 3.04% | 0.70 | — | 1.87 | 0.99 | 1.67 | 0.00% | 499.00% | 2295.00% | 9.04% | 0.39 | 8.26% | 5.71% | 105.60% | 10.81% | 21.22 | 13.63 | 0.59 | 2.13 |
| JACK | Jack in the Box Inc. | $17.13 | 323.46M | +398% | -56% | — | — | -4.45 | -0.38 | 0.25 | 94.78 | -3.49 | -0.30 | 28.66% | -1.23% | -5.51% | 9.02% | -0.64% | -3.03% | -3.33 | -0.22 | 0.51 | 0.33 | 84.86 | 12757.00% | -675.00% | -25889.00% | 20.64% | 0.38 | 3.34% | 4.63% | -20.60% | 30.44% | -189.84 | 46.27 | 2.34 | 1.46 |
| MOV | Movado Group, Inc. | $18.68 | 292.94M | +423% | -73% | -74% | -76% | 14.47 | 0.58 | 0.43 | 4.50 | — | 0.58 | 54.05% | 3.06% | 2.81% | 3.85% | 4.04% | 2.56% | 0.20 | 40.93 | 4.34 | 2.76 | -3.12 | -6068.00% | -286.00% | -11384.00% | -3.41% | -0.01 | -2.65% | 11.18% | 161.70% | 12.13% | 8.20 | -17.33 | 0.25 | 3.14 |
| MPX | Marine Products Corporati… | $8.65 | 302.74M | +242% | +30% | — | -57% | 23.25 | 2.12 | 1.08 | 11.70 | — | 2.18 | 19.14% | 5.74% | 4.66% | 8.96% | 12.80% | 7.15% | 0.00 | — | 5.37 | 2.55 | -2.30 | -3400.00% | 332.00% | -4014.00% | 5.64% | 0.80 | 18.85% | 7.40% | 172.10% | 7.80% | 15.77 | 14.82 | 0.90 | 10.99 |
| ONEW | OneWater Marine Inc. | $15.46 | 253.09M | +92% | -71% | — | — | -1.53 | 0.63 | 0.10 | -10.75 | -0.09 | -1.71 | 21.65% | 3.32% | -6.12% | -36.00% | 3.74% | -7.76% | 3.38 | 2.18 | 1.14 | 0.18 | -8.99 | 175128.00% | 562.00% | 78578.00% | 44.34% | 0.15 | 6.20% | 0.15% | -0.20% | 44.40% | 17.56 | 13.80 | 0.58 | 1.70 |
| STRT | Strattec Security Corpora… | $66.92 | 280.08M | +13% | -60% | +17% | -11% | 14.28 | 1.20 | 0.47 | 4.79 | 113.93 | 1.20 | 14.97% | 4.03% | 3.31% | 8.85% | 10.17% | 4.94% | 0.05 | 22.63 | 2.43 | 1.75 | -1.81 | 1253.00% | 508.00% | 250480.00% | 24.19% | 0.60 | 37.52% | 0.00% | 0.00% | 25.65% | 8.49 | 3.00 | 0.34 | 4.23 |
| WEYS | Weyco Group, Inc. | $31.35 | 299.06M | +269% | -63% | — | — | 8.98 | 1.11 | 0.94 | 4.97 | — | 1.36 | 45.31% | 12.61% | 10.44% | 12.37% | 14.93% | 9.57% | 0.05 | 2440.93 | 4.43 | 2.34 | -1.41 | -32.00% | -873.00% | -6187.00% | 13.35% | 0.80 | 19.47% | 11.48% | 103.10% | 13.20% | 5.78 | 5.82 | 0.73 | 4.73 |
About Tile Shop Holdings, Inc.
Tile Shop Holdings, Inc. operates as a specialty retailer of natural stone and man-made tiles, setting and maintenance materials, and related accessories in the United States. It offers natural stone products, such as marble, travertine, granite, quartz, sandstone, slate, and onyx tiles; and man-made products, including ceramic, porcelain, glass, cement, wood look, and metal tiles primarily under the Rush River and Fired Earth brands. The company also manufactures setting and maintenance materials, such as thinset, grout, and sealers under the Superior brand name; accessories, including installation tools, shower and bath shelves, drains, and related products; and offers customers delivery service through third-party freight providers. As of March 3, 2022, it operated 143 stores in 31 states and the District of Columbia, the United States. Tile Shop Holdings, Inc. was founded in 1985 and is headquartered in Plymouth, Minnesota.
- CEO
- Cabell H. Lolmaugh
- Employees
- 1.29K
- Beta
- 1.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.77 ÷ —) − 1 = — (DCF, example).