Valuation DFS Furniture plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:24 2026-07-24 EDT			5-day change	1st Jan Change
139.00 ^GBX	-0.36%		-2.80%	-20.11%

07-16	DFS Furniture forecasts profit within guidance range	AN
07-16	UK retailer Dunelm rides the summer wave while DFS feels the big-ticket pinch	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	723.5	397.5	249	253.5	388.7	321.8	-	-
Change	-	-45.05%	-37.37%	1.82%	53.33%	-17.21%	-	-
Enterprise Value (EV) ¹	1,195	931.4	799.5	818.4	846.9	767.4	722.2	675.3
Change	-	-22.03%	-14.17%	2.37%	3.48%	-9.38%	-5.89%	-6.49%
P/E	8.12x	13x	9.84x	-57.9x	16.4x	9.82x	8.87x	7.62x
PBR	2.53x	1.51x	1.07x	1.12x	1.54x	1.1x	1.02x	0.93x
PEG	-	-0.2x	-1x	0x	-0x	0.3x	0.8x	0.5x
Capitalization / Revenue	0.68x	0.35x	0.23x	0.26x	0.38x	0.3x	0.3x	0.29x
EV / Revenue	1.12x	0.81x	0.73x	0.83x	0.82x	0.72x	0.67x	0.61x
EV / EBITDA	5.37x	5.3x	5.08x	5.76x	5.39x	4.63x	4.25x	3.8x
EV / EBIT	8.7x	10.6x	12.6x	16.3x	12.6x	9.71x	8.84x	7.78x
EV / FCF	4.78x	10.9x	-114x	-81.8x	14.5x	17x	18.6x	16.6x
FCF Yield	20.9%	9.18%	-0.88%	-1.22%	6.91%	5.87%	5.38%	6.03%
Dividend per Share ²	0.075	0.074	0.045	0.011	-	0.0318	0.0411	0.0609
Rate of return	2.68%	4.66%	4.16%	1%	-	2.29%	2.96%	4.38%
EPS ²	0.345	0.122	0.11	-0.019	0.103	0.1416	0.1566	0.1824
Distribution rate	21.7%	60.7%	40.9%	-57.9%	-	22.5%	26.2%	33.4%
Net sales ¹	1,068	1,150	1,089	987.1	1,030	1,065	1,081	1,110
EBITDA ¹	222.6	175.9	157.4	142	157.2	165.8	170	177.7
EBIT ¹	137.3	87.7	63.3	50.2	67	79.05	81.73	86.82
Net income ¹	88.7	31.4	26.2	-4.4	24.2	33.08	36.7	42.47
Net Debt ¹	471.2	533.9	550.5	564.9	458.2	445.6	400.4	353.5
Reference price ²	2.800	1.588	1.082	1.100	1.685	1.390	1.390	1.390
Nbr of stocks (in thousands)	258,386	250,342	230,103	230,458	230,688	231,514	-	-
Announcement Date	9/23/21	9/15/22	10/10/23	9/25/24	9/25/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DFS FURNITURE PLC	9.82x	0.72x	4.63x	2.29%	429M
SOMNIGROUP INTERNATIONAL INC.	23.39x	2.46x	13.48x	0.95%	15.05B
JASON FURNITURE (HANGZHOU) CO.,LTD.	9.62x	0.84x	5.71x	6.33%	2.86B
LA-Z-BOY INCORPORATED	13.48x	-	-	-	1.59B
HYUNDAI G.F. HOLDINGS CO., LTD.	4.37x	0.33x	4.64x	3.43%	1.51B
MOTOMOTION CHINA CORPORATION	10.2x	1.95x	6.63x	1.89%	1.48B
SUOFEIYA HOME COLLECTION CO., LTD.	8.78x	0.94x	5.08x	8.12%	1.11B
DE RUCCI HEALTHY SLEEP CO., LTD.	12.07x	-	-	11.18%	984M
SHEELA FOAM LIMITED	30.66x	2.05x	17.88x	-	864M
Average	13.60x	1.33x	8.29x	4.88%	2.88B
Weighted average by Cap.	18.35x	1.97x	11.12x	2.62%