Valuation DFS Furniture plc

Stocks

Market Closed - London S.E. 11:35:18 2026-09-22 EDT			5-day change	1st Jan Change
139.00 ^GBX	0.00%		+3.73%	-20.11%

09-14	Dusk Retail cancels plan to IPO in London, will remain private	AN
07-16	DFS Furniture forecasts profit within guidance range	AN

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	767.8	722.7	676.7
Change	-	-22.03%	-14.17%	2.37%	3.48%	-9.34%	-5.88%	-6.37%
P/E	8.12x	13x	9.84x	-57.9x	16.4x	9.9x	9.09x	7.57x
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	1.02x	0.4x
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	0.68x	0.61x
EV / EBITDA	5.37x	5.3x	5.08x	5.76x	5.39x	4.64x	4.29x	3.84x
EV / EBIT	8.7x	10.6x	12.6x	16.3x	12.6x	9.76x	9.05x	7.81x
EV / FCF	4.78x	10.9x	-114x	-81.8x	14.5x	16.3x	19.8x	16.5x
FCF Yield	20.9%	9.18%	-0.88%	-1.22%	6.91%	6.14%	5.06%	6.07%
Dividend per Share ²	0.075	0.074	0.045	0.011	-	0.0302	0.0339	0.0584
Rate of return	2.68%	4.66%	4.16%	1%	-	2.17%	2.44%	4.2%
EPS ²	0.345	0.122	0.11	-0.019	0.103	0.1405	0.153	0.1836
Distribution rate	21.7%	60.7%	40.9%	-57.9%	-	21.5%	22.1%	31.8%
Net sales ¹	1,068	1,150	1,089	987.1	1,030	1,060	1,070	1,102
EBITDA ¹	222.6	175.9	157.4	142	157.2	165.6	168.3	176.3
EBIT ¹	137.3	87.7	63.3	50.2	67	78.64	79.82	86.65
Net income ¹	88.7	31.4	26.2	-4.4	24.2	33.04	36.4	42.47
Net Debt ¹	471.2	533.9	550.5	564.9	458.2	446	400.9	354.9
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	9.9x	0.72x	4.64x	2.17%	430M
SOMNIGROUP INTERNATIONAL INC.	21.43x	2.09x	12.3x	1.07%	13.33B
JASON FURNITURE (HANGZHOU) CO.,LTD.	11.12x	0.75x	5.53x	5.56%	2.71B
MOTOMOTION CHINA CORPORATION	16.2x	2.74x	9.35x	0.87%	1.86B
HYUNDAI G.F. HOLDINGS CO., LTD.	6.43x	0.35x	4.93x	3.61%	1.73B
LA-Z-BOY INCORPORATED	14.7x	-	-	-	1.19B
DE RUCCI HEALTHY SLEEP CO., LTD.	15.48x	-	-	2.2%	1.14B
SUOFEIYA HOME COLLECTION CO., LTD.	16.79x	0.99x	7.7x	8.17%	1.07B
Average	14.01x	1.28x	7.41x	3.38%	2.93B
Weighted average by Cap.	17.67x	1.75x	10.18x	2.22%