Bassett Furniture Industries, Incorporated

Bassett Furniture Industries, Incorporated

BSETยทNASDAQ

$14.32

-1.4%
Consumer CyclicalFurnishings, Fixtures & Appliances

Bassett Furniture Industries, Incorporated engages in the manufacture, marketing, and retail of home furnishings in the United States and internationally. It operates through three segments: Wholesale, Retail ย–company-owned Stores, and Logistical Services. The company engages in the design, manufacture, sourcing, sale, and distribution of furniture products to a network of company-owned retail stores and licensee-owned stores, and independent furniture retailers; and wood and upholstery operations. As of November 27, 2021, it operated a network of 63 company-owned stores and 34 licensee-owned stores. It also provides shipping, and warehousing services to customers in the furniture industry. In addition, the company owns and leases retail store properties; and distributes its products through other multi-line furniture stores, Bassett galleries or design centers, mass merchants, and specialty stores, as well as sells its products online. Bassett Furniture Industries, Incorporated was incorporated in 1902 and is based in Bassett, Virginia.

At a Glance

Live Snapshot
Market Cap$123.83M
EPS0.7000
P/E Ratio20.46
Earnings Date07/08/2026
Bassett Furniture Industries, Incorporated

Bassett Furniture Industries, Incorporated Fair Value Envelope

BSET ยท NASDAQ

Our analysis suggests that BSET has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $14.32, this represents a potential HIDDEN relative to our calculated worth for Bassett Furniture Industries, Incorporated.

Intrinsic Value
Current Price: $14.32

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$114.4B
+ Cash & Equivalents$41.3M
Firm Value$114.5B
- Debt$158.0M
Equity Value$114.3B
/ Shares Outstanding8,685,710B
DCF Value$13.2K
UNDERVALUED BY 91803%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$27.0M
$54.0M
$107.9M
$215.9M
$431.7M
$863.4M
$1.7B
$3.5B
$6.9B
$13.8B
Maintenance CapEx
-$1.8M
-$3.6M
-$7.2M
-$14.5M
-$29.0M
-$58.0M
-$116.0M
-$231.9M
-$463.9M
-$927.7M
Owner Earnings
$25.2M
$50.3M
$100.7M
$201.4M
$402.7M
$805.4M
$1.6B
$3.2B
$6.4B
$12.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$23.3M
$43.2M
$79.9M
$148.0M
$274.1M
$507.6M
$939.9M
$1.7B
$3.2B
$6.0B
Terminal Value represents 88.7% of Enterprise Value