Ethan Allen Interiors (ETD)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $544M, Ethan Allen Interiors's free cash flow of $41M (fiscal 2026) would need to grow about -1% a year for the stock to be worth today's price. That is close to what the company has delivered over the last 7 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Ethan Allen Interiors's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from ETD's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Ethan Allen Interiors's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | $818M | $791M | $646M | $615M | $579M |
| Net income | $103M | $106M | $64M | $52M | $40M |
| Free cash flow | $56M | $87M | $71M | $50M | $41M |
| EPS (diluted) | $4.05 | $4.13 | $2.49 | $2.01 | $1.56 |
| Operating margin | 16.9% | 17.3% | 12.1% | 10.1% | 7.8% |
Where the revenue comes from
Revenue by segments, fiscal 2026. Every breakdown, year by year.
Superinvestors who own ETD
From each investor's latest 13F filing (what a 13F shows). 4 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Cliff Asness AQR Capital Management |
Added | $7M | 0.00% | Q2 2026 |
| Eric Marshall Hodges Capital Management |
Trimmed | $5M | 0.30% | Q2 2026 |
| Jean-Marie Eveillard First Eagle Investment Management |
Trimmed | $3M | 0.00% | Q2 2026 |
| Mario Gabelli GAMCO Investors |
Held | $565,202 | 0.00% | Q2 2026 |
Insider buying
Open-market purchases by Ethan Allen Interiors's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when ETD trades at or below it.
New accounts get 7 days of Pro, price alerts included. No card needed.
In the full deep dive
Questions
What growth does Ethan Allen Interiors's stock price imply?
At a market value of $544M, Ethan Allen Interiors would need its free cash flow to grow about -1% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 7 years its free cash flow grew -2% a year.
Are Ethan Allen Interiors insiders buying the stock?
No open-market insider purchases of ETD in the last 12 months, according to SEC Form 4 filings.
Which superinvestors own Ethan Allen Interiors?
4 of the superinvestors Investingly tracks hold ETD in their latest 13F, including Cliff Asness, Eric Marshall, Jean-Marie Eveillard.
Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.