Steelcase Inc.

Steelcase Inc.

SCSยทNYSE

$16.14

+0.0000%
IndustrialsBusiness Equipment & Supplies

Steelcase Inc. provides a portfolio of furniture and architectural products in the United States and internationally. It operates through Americas, EMEA, and Other segments. The company's furniture portfolio includes furniture systems, seating, storage, fixed and height-adjustable desks, benches, and tables, as well as complementary products, such as work accessories, lighting, and mobile power and screens. Its seating products comprise task chairs; seating for collaborative environments and casual settings; and specialty seating for specific vertical markets, including education and healthcare. The company's interior architectural products comprise full and partial height walls and architectural pods. It also provides textiles, wall coverings, and surface imaging solutions for architects and designers; and workplace strategy consulting, lease origination, and furniture and asset management services. The company markets and sells its products to corporate, government, healthcare, education, and retail customers under the Steelcase, Designtex, Coalesse, AMQ, Smith System, Orangebox, and Viccarbe brands. It distributes its products and services through a network of independent and company-owned dealers, as well as directly to end-use customers. The company was founded in 1912 and is headquartered in Grand Rapids, Michigan.

At a Glance

Live Snapshot
Market Cap$1.85B
EPS1.0200
P/E Ratio11.49
Earnings Date03/24/2026
Steelcase Inc.

Steelcase Inc. Fair Value Envelope

SCS ยท NYSE

Our analysis suggests that SCS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $16.14, this represents a potential HIDDEN relative to our calculated worth for Steelcase Inc..

Intrinsic Value
Current Price: $16.14

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$120.9M
+ Cash & Equivalents$346.3M
Firm Value$467.2M
- Debt$600.7M
Equity Value-$133.5M
/ Shares Outstanding114,724,199B
DCF Value-$1
OVERVALUED BY 107%

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
$74.3M
$37.1M
$18.6M
$9.3M
$4.6M
$2.3M
$1.2M
$580.1K
$290.0K
$145.0K
Maintenance CapEx
-$4.7M
-$2.4M
-$1.2M
-$588.8K
-$294.4K
-$147.2K
-$73.6K
-$36.8K
-$18.4K
-$9.2K
Owner Earnings
$69.5M
$34.8M
$17.4M
$8.7M
$4.3M
$2.2M
$1.1M
$543.3K
$271.6K
$135.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$64.4M
$29.8M
$13.8M
$6.4M
$3.0M
$1.4M
$634.0K
$293.5K
$135.9K
$62.9K
Terminal Value represents 0.9% of Enterprise Value