Company Valuation: Sleep Number Corporation

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,764 583.7 307.6 335.3 195.8 4.776 - -
Change - -66.92% -47.29% 9.01% -41.62% -97.56% - -
Enterprise Value (EV) 1 1,762 581.9 305.1 333.4 194.1 -20.43 -122.7 -148.2
Change - -66.97% -47.57% 9.27% -41.79% -110.53% -500.67% -20.77%
P/E 12.6x 16.6x -20.4x -16.7x -1.49x -0.21x 1.01x 0.39x
PBR -4.16x -1.33x -0.7x -0.74x -0.34x -0.01x -0.01x -0.01x
PEG - -0.2x 0x -0.5x -0x 0x -0x 0x
Capitalization / Revenue 0.81x 0.28x 0.16x 0.2x 0.14x 0x 0x 0x
EV / Revenue 0.81x 0.28x 0.16x 0.2x 0.14x -0.01x -0.08x -0.09x
EV / EBITDA 6.95x 3.93x 2.41x 2.79x 2.48x -0.27x -1.11x -1.19x
EV / EBIT 9.1x 8.57x 7.89x 7.95x 47.3x -0.57x -2.39x -2.68x
EV / FCF 7.56x -17.5x -4.62x 91.6x -11x -5.68x -2.58x -2.88x
FCF Yield 13.2% -5.73% -21.7% 1.09% -9.12% -17.6% -38.7% -34.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 6.16 1.6 -0.68 -0.9 -5.77 -0.9907 0.2056 0.5305
Distribution rate - - - - - - - -
Net sales 1 2,185 2,114 1,887 1,682 1,411 1,383 1,462 1,590
EBITDA 1 253.5 148 126.7 119.6 78.26 77 110.4 124.9
EBIT 1 193.5 67.88 38.67 41.94 4.105 35.7 51.41 55.25
Net income 1 153.7 36.61 -15.29 -20.33 -132 -22.8 4.737 12.2
Net Debt 1 -2.389 -1.792 -2.539 -1.95 -1.693 -25.21 -127.5 -153
Reference price 2 77.9000 26.5300 13.8400 14.9900 8.5900 0.2072 0.2072 0.2072
Nbr of stocks (in thousands) 22,647 22,001 22,228 22,371 22,790 23,049 - -
Announcement Date 2/23/22 2/22/23 2/22/24 3/5/25 3/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.56x2.56x13.97x0.91% 15.8B
9.61x0.85x5.77x6.32% 2.86B
13.47x - - - 1.58B
10.48x2.02x6.86x1.84% 1.52B
4.93x0.32x4.61x2.37% 1.38B
7.95x0.87x4.52x9.19% 1.14B
13.73x - - 9.73% 1.13B
Average 12.10x 1.32x 7.15x 5.06% 3.63B
Weighted average by Cap. 19.05x 2.09x 11.42x 2.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SNBR Stock
  4. SL2 Stock
  5. Valuation Sleep Number Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!