Related stocks: Broadwoven Fabric Mills, Cotton
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Related stocks: Broadwoven Fabric Mills, Cotton
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$9.77
Intrinsic $13.02 · 25% MOS
Current price: $2.76
Base-case summary
Our base-case DCF for Crown Crafts Inc (CRWS) projects 10 years of free cash flow growth at 2.6% for years 1–5 and 1.3% for years 6–10, anchored to 2.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $9M in trailing free cash flow, this produces an intrinsic value of $13.02 per share. A 25% safety margin gives a fair value of $9.77, suggesting the stock is currently 254% undervalued against the $2.76 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$9M
Cash & equivalents
$2M
Total debt
$27M
Shares outstanding
11M