Valuation DFS Furniture plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:29 2026-07-10 EDT			5-day change	1st Jan Change
140.50 ^GBX	+4.07%		+5.64%	-19.25%

07-02	Dusk picks Panmure and Zeus to drive GBP300 million IPO - Sky	AN
05-06	DFS Furniture's New CFO Formally Takes Office	MT

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	325.3	-	-
Change	-	-45.05%	-37.37%	1.82%	53.33%	-16.32%	-	-
Enterprise Value (EV) ¹	1,195	931.4	799.5	818.4	846.9	769.7	730.2	695.6
Change	-	-22.03%	-14.17%	2.37%	3.48%	-9.12%	-5.13%	-4.74%
P/E	8.12x	13x	9.84x	-57.9x	16.4x	9.69x	8.89x	7.45x
PBR	2.53x	1.51x	1.07x	1.12x	1.54x	1.13x	1.04x	0.95x
PEG	-	-0.2x	-1x	0x	-0x	0.2x	0.98x	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	0.67x	0.62x
EV / EBITDA	5.37x	5.3x	5.08x	5.76x	5.39x	4.65x	4.27x	3.89x
EV / EBIT	8.7x	10.6x	12.6x	16.3x	12.6x	9.71x	8.85x	7.83x
EV / FCF	4.78x	10.9x	-114x	-81.8x	14.5x	21.3x	20.9x	19.2x
FCF Yield	20.9%	9.18%	-0.88%	-1.22%	6.91%	4.7%	4.78%	5.2%
Dividend per Share ²	0.075	0.074	0.045	0.011	-	0.0346	0.0557	0.0712
Rate of return	2.68%	4.66%	4.16%	1%	-	2.46%	3.97%	5.07%
EPS ²	0.345	0.122	0.11	-0.019	0.103	0.145	0.1581	0.1887
Distribution rate	21.7%	60.7%	40.9%	-57.9%	-	23.9%	35.2%	37.8%
Net sales ¹	1,068	1,150	1,089	987.1	1,030	1,070	1,089	1,120
EBITDA ¹	222.6	175.9	157.4	142	157.2	165.7	171.1	179
EBIT ¹	137.3	87.7	63.3	50.2	67	79.27	82.52	88.8
Net income ¹	88.7	31.4	26.2	-4.4	24.2	34.3	37.05	44.08
Net Debt ¹	471.2	533.9	550.5	564.9	458.2	444.4	404.9	370.3
Reference price ²	2.800	1.588	1.082	1.100	1.685	1.405	1.405	1.405
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	9.69x	0.72x	4.65x	2.46%	437M
SOMNIGROUP INTERNATIONAL INC.	24.05x	2.52x	13.78x	0.93%	15.47B
JASON FURNITURE (HANGZHOU) CO.,LTD.	9.02x	0.78x	5.32x	6.75%	2.67B
LA-Z-BOY INCORPORATED	13.31x	-	-	-	1.56B
MOTOMOTION CHINA CORPORATION	9.86x	1.87x	6.34x	1.95%	1.43B
HYUNDAI G.F. HOLDINGS CO., LTD.	4.99x	0.33x	4.52x	3%	1.43B
SUOFEIYA HOME COLLECTION CO., LTD.	8.24x	0.89x	4.69x	8.89%	1.09B
DE RUCCI HEALTHY SLEEP CO., LTD.	12.74x	-	-	10.59%	1.04B
Average	11.49x	1.18x	6.55x	4.94%	3.14B
Weighted average by Cap.	18.49x	2.02x	11.10x	2.6%