Valuation DFS Furniture plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:05 2026-07-17 EDT			5-day change	1st Jan Change
143.00 ^GBX	+7.12%		+1.78%	-17.82%

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	331.1	-	-
Change	-	-45.05%	-37.37%	1.82%	53.33%	-14.83%	-	-
Enterprise Value (EV) ¹	1,195	931.4	799.5	818.4	846.9	776.7	731.5	684.6
Change	-	-22.03%	-14.17%	2.37%	3.48%	-8.29%	-5.82%	-6.41%
P/E	8.12x	13x	9.84x	-57.9x	16.4x	10.1x	9.13x	7.84x
PBR	2.53x	1.51x	1.07x	1.12x	1.54x	1.14x	1.05x	0.95x
PEG	-	-0.2x	-1x	0x	-0x	0.3x	0.9x	0.5x
Capitalization / Revenue	0.68x	0.35x	0.23x	0.26x	0.38x	0.31x	0.31x	0.3x
EV / Revenue	1.12x	0.81x	0.73x	0.83x	0.82x	0.73x	0.68x	0.62x
EV / EBITDA	5.37x	5.3x	5.08x	5.76x	5.39x	4.68x	4.3x	3.85x
EV / EBIT	8.7x	10.6x	12.6x	16.3x	12.6x	9.83x	8.95x	7.89x
EV / FCF	4.78x	10.9x	-114x	-81.8x	14.5x	17.3x	18.8x	16.8x
FCF Yield	20.9%	9.18%	-0.88%	-1.22%	6.91%	5.8%	5.32%	5.95%
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%	-	2.22%	2.87%	4.26%
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	1.430	1.430	1.430
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DFS FURNITURE PLC	10.1x	0.73x	4.68x	2.22%	445M
SOMNIGROUP INTERNATIONAL INC.	23.77x	2.5x	13.66x	0.94%	15.3B
JASON FURNITURE (HANGZHOU) CO.,LTD.	9.28x	0.8x	5.48x	6.57%	2.75B
LA-Z-BOY INCORPORATED	13.55x	-	-	-	1.6B
HYUNDAI G.F. HOLDINGS CO., LTD.	4.98x	0.33x	4.51x	3.01%	1.44B
MOTOMOTION CHINA CORPORATION	9.71x	1.83x	6.21x	1.98%	1.41B
SUOFEIYA HOME COLLECTION CO., LTD.	9.02x	0.96x	5.22x	7.9%	1.14B
DE RUCCI HEALTHY SLEEP CO., LTD.	12.7x	-	-	10.62%	1.03B
SHEELA FOAM LIMITED	30.63x	2.05x	17.86x	-	863M
Average	13.75x	1.31x	8.23x	4.75%	2.89B
Weighted average by Cap.	18.71x	2.00x	11.25x	2.57%