Valuation DFS Furniture plc

Stocks

Market Closed - London S.E. 11:35:06 2026-08-21 EDT			5-day change	1st Jan Change
160.50 ^GBX	+1.90%		+0.31%	-7.76%

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	371.6	-	-
Change	-	-45.05%	-37.37%	1.82%	53.33%	-4.41%	-	-
Enterprise Value (EV) ¹	1,195	931.4	799.5	818.4	846.9	817.6	772.5	726.5
Change	-	-22.03%	-14.17%	2.37%	3.48%	-3.46%	-5.52%	-5.96%
P/E	8.12x	13x	9.84x	-57.9x	16.4x	11.4x	10.5x	8.74x
PBR	2.53x	1.51x	1.07x	1.12x	1.54x	1.28x	1.18x	1.07x
PEG	-	-0.2x	-1x	0x	-0x	0.3x	1.18x	0.4x
Capitalization / Revenue	0.68x	0.35x	0.23x	0.26x	0.38x	0.35x	0.35x	0.34x
EV / Revenue	1.12x	0.81x	0.73x	0.83x	0.82x	0.77x	0.72x	0.66x
EV / EBITDA	5.37x	5.3x	5.08x	5.76x	5.39x	4.94x	4.57x	4.12x
EV / EBIT	8.7x	10.6x	12.6x	16.3x	12.6x	10.4x	9.56x	8.38x
EV / FCF	4.78x	10.9x	-114x	-81.8x	14.5x	17.7x	20.4x	17.7x
FCF Yield	20.9%	9.18%	-0.88%	-1.22%	6.91%	5.65%	4.91%	5.65%
Dividend per Share ²	0.075	0.074	0.045	0.011	-	0.0318	0.0391	0.0584
Rate of return	2.68%	4.66%	4.16%	1%	-	1.98%	2.44%	3.64%
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%	-	22.6%	25.6%	31.8%
Net sales ¹	1,068	1,150	1,089	987.1	1,030	1,062	1,076	1,102
EBITDA ¹	222.6	175.9	157.4	142	157.2	165.5	169.1	176.3
EBIT ¹	137.3	87.7	63.3	50.2	67	78.75	80.77	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	1.605	1.605	1.605
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	11.21x	0.76x	4.9x	2.02%	497M
SOMNIGROUP INTERNATIONAL INC.	22.4x	2.32x	12.75x	1.06%	13.52B
JASON FURNITURE (HANGZHOU) CO.,LTD.	10.06x	0.87x	5.98x	6.05%	2.99B
HYUNDAI G.F. HOLDINGS CO., LTD.	5.66x	0.34x	4.73x	3.62%	1.5B
MOTOMOTION CHINA CORPORATION	10.15x	1.94x	6.58x	1.9%	1.48B
LA-Z-BOY INCORPORATED	16.66x	-	-	-	1.35B
DE RUCCI HEALTHY SLEEP CO., LTD.	15.29x	-	-	8.9%	1.24B
SUOFEIYA HOME COLLECTION CO., LTD.	9.53x	0.98x	5.32x	7.73%	1.18B
Average	12.62x	1.20x	6.71x	4.47%	2.97B
Weighted average by Cap.	17.46x	1.84x	10.20x	2.76%