LOVE - NASDAQ
The Lovesac Company
$15.43
+2.3%The Lovesac Company designs, manufactures, and sells furniture. It offers sactionals, such as seats and sides; sacs, including foam beanbag chairs; and accessories comprising drink holders, footsac blankets, decorative pillows, fitted seat tables, and ottomans. As of January 30, 2022, the company operated 146 showrooms. It markets its products primarily through lovesac.com website, as well as showrooms at top tier malls, lifestyle centers, kiosks, mobile concierges, and street locations in 39 states of the United States; and in store pop-up- shops and shop-in-shops. The Lovesac Company was founded in 1995 and is headquartered in Stamford, Connecticut.
At a Glance
Live SnapshotThe Lovesac Company Fair Value Envelope
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
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 | $49.3M | $49.3M | $49.3M | $49.3M | $49.3M | $49.3M | $49.3M | $49.3M | $49.3M | $49.3M |
| Maintenance CapEx | -$4.6M | -$4.6M | -$4.6M | -$4.6M | -$4.6M | -$4.6M | -$4.6M | -$4.6M | -$4.6M | -$4.6M |
| Owner Earnings | $44.7M | $44.7M | $44.7M | $44.7M | $44.7M | $44.7M | $44.7M | $44.7M | $44.7M | $44.7M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $41.4M | $38.3M | $35.5M | $32.8M | $30.4M | $28.2M | $26.1M | $24.1M | $22.4M | $20.7M |
Related Guides
Continue your LOVE research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.