Sleep Number Corporation

Sleep Number Corporation

SNBRยทNASDAQ

$2.45

-14%
Consumer CyclicalFurnishings, Fixtures & Appliances

Sleep Number Corporation, together with its subsidiaries, offers sleep solutions and services in the United States. The company designs, manufactures, markets, retails, and services beds, pillows, sheets, and other bedding products under the Sleep Number name. It also provides adjustable bases under the FlextFit, and smart beds under the Sleep Number 360 brands. The company sells its products directly to consumers through retail, online, phone, and chat as well as through its e-commerce activities. As of January 2, 2022, it operated approximately 648 retail stores in 50 states. The company was formerly known as Select Comfort Corporation and changed its name to Sleep Number Corporation in November 2017. Sleep Number Corporation was founded in 1987 and is headquartered in Minneapolis, Minnesota.

At a Glance

Live Snapshot
Market Cap$56.45M
EPS-5.7700
P/E Ratio-0.42
Earnings Date05/12/2026
Sleep Number Corporation

Sleep Number Corporation Fair Value Envelope

SNBR ยท NASDAQ

Our analysis suggests that SNBR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.45, this represents a potential HIDDEN relative to our calculated worth for Sleep Number Corporation.

Intrinsic Value
Current Price: $2.45

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-$5.3M
+ Cash & Equivalents$1.7M
Firm Value-$3.6M
- Debt$942.5M
Equity Value-$946.1M
/ Shares Outstanding22,771,000B
DCF Value-$42
OVERVALUED BY 1796%

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
-$1.6M
-$820.8K
-$410.4K
-$205.2K
-$102.6K
-$51.3K
-$25.6K
-$12.8K
-$6.4K
-$3.2K
Maintenance CapEx
-$1.4M
-$720.4K
-$360.2K
-$180.1K
-$90.0K
-$45.0K
-$22.5K
-$11.3K
-$5.6K
-$2.8K
Owner Earnings
-$3.1M
-$1.5M
-$770.6K
-$385.3K
-$192.6K
-$96.3K
-$48.2K
-$24.1K
-$12.0K
-$6.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$2.9M
-$1.3M
-$611.7K
-$283.2K
-$131.1K
-$60.7K
-$28.1K
-$13.0K
-$6.0K
-$2.8K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.