Culp, Inc.

Culp, Inc.

CULPยทNYSE

$3.99

-2.4%
Consumer CyclicalApparel - Manufacturers

Culp, Inc. manufactures, sources, markets, and sells mattress fabrics, sewn covers, and cut and sewn kits for use in mattresses, foundations, and other bedding products in the United States, North America, the Far East, Asia, and internationally. It operates in two segments, Mattress Fabrics and Upholstery Fabrics. The Mattress Fabrics segment offers woven jacquard, knitted, and converted fabrics for use in the production of bedding products, including mattresses, box springs, foundations, and top of bed components. The Upholstery Fabrics segment provides jacquard woven fabrics, velvets, micro denier suedes, woven dobbies, knitted fabrics, piece-dyed woven products, and polyurethane fabrics for use in the production of residential and commercial upholstered furniture, such as sofas, recliners, chairs, loveseats, sectionals, and sofa-beds, as well as office seating and window treatment products; and installation services for customers in the hospitality and commercial industries. Culp, Inc. was founded in 1972 and is headquartered in High Point, North Carolina.

At a Glance

Live Snapshot
Market Cap$50.08M
EPS-1.5300
P/E Ratio-2.49
Earnings Date12/03/2025
Culp, Inc.

Culp, Inc. Fair Value Envelope

CULP ยท NYSE

Our analysis suggests that CULP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.99, this represents a potential HIDDEN relative to our calculated worth for Culp, Inc..

Intrinsic Value
Current Price: $3.99

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-$15.7M
+ Cash & Equivalents$5.6M
Firm Value-$10.1M
- Debt$17.6M
Equity Value-$27.7M
/ Shares Outstanding12,550,136B
DCF Value-$2
OVERVALUED BY 155%

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
-$8.8M
-$4.4M
-$2.2M
-$1.1M
-$551.6K
-$275.8K
-$137.9K
-$68.9K
-$34.5K
-$17.2K
Maintenance CapEx
-$294.7K
-$147.4K
-$73.7K
-$36.8K
-$18.4K
-$9.2K
-$4.6K
-$2.3K
-$1.2K
-$576
Owner Earnings
-$9.1M
-$4.6M
-$2.3M
-$1.1M
-$570.0K
-$285.0K
-$142.5K
-$71.2K
-$35.6K
-$17.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$8.4M
-$3.9M
-$1.8M
-$837.9K
-$387.9K
-$179.6K
-$83.1K
-$38.5K
-$17.8K
-$8.3K
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.