Valuation Steelcase Inc.

Equities

Delayed Nyse Other stock markets 04:00:02 2025-12-09 pm EST			5-day change	1st Jan Change
16.14 ^USD	+0.12%		-0.55%	+36.55%

Dec. 10	HNI Corporation completed the acquisition of Steelcase Inc..	CI
Dec. 10	HNI Closes Purchase of Steelcase	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,602	1,364	889.2	1,569	1,383	1,852	-
Change	-	-14.83%	-34.82%	76.5%	-11.89%	33.92%	-
Enterprise Value (EV)	1,602	1,646	1,280	1,697	1,383	1,852	1,852
Change	-	2.75%	-22.23%	32.59%	-18.52%	33.92%	0%
P/E ratio	63.4x	406x	26.2x	20.2x	11.9x	19.3x	13.6x
PBR	1.71x	1.67x	1.12x	1.84x	1.52x	1.75x	1.55x
PEG	-	-4.7x	0x	0x	0.2x	-1.1x	0.3x
Capitalization / Revenue	0.62x	0.49x	0.28x	0.5x	0.44x	0.56x	0.55x
EV / Revenue	0x	0x	0x	0x	0x	0.56x	0.55x
EV / EBITDA	0x	0x	0x	0x	0x	6.35x	6.01x
EV / EBIT	0x	0x	0x	0x	0x	12x	8.99x
EV / FCF	0x	-0x	0x	0x	0x	579x	9.58x
FCF Yield	1.47%	-12%	3.41%	16.7%	7.33%	0.17%	10.4%
Dividend per Share ²	0.37	0.535	0.49	0.4	0.4	0.4	0.4
Rate of return	2.65%	4.4%	6.23%	2.91%	3.29%	2.48%	2.48%
EPS ²	0.22	0.03	0.3	0.68	1.02	0.835	1.185
Distribution rate	168%	1,783%	163%	58.8%	39.2%	47.9%	33.8%
Net sales ¹	2,596	2,773	3,233	3,160	3,166	3,291	3,397
EBITDA ¹	174.4	103.3	210	241.1	262.3	291.7	308
EBIT ¹	89.2	20.1	65.5	117.8	158.1	154.4	206
Net income ¹	26.1	4	35.3	81.1	120.7	99.85	141.2
Net Debt	-	281.6	390.8	127.7	-	-	-
Reference price ²	13.94	12.17	7.87	13.74	12.16	16.14	16.14
Nbr of stocks (in thousands)	114,909	112,096	112,986	114,222	113,722	114,742	-
Announcement Date	3/23/21	3/23/22	3/22/23	3/20/24	3/26/25	-	-

¹USD in Million²

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STEELCASE INC.	19.33x	-	-	2.48%	1.85B
BRADY CORPORATION	17.12x	2.26x	10.89x	1.22%	3.8B
BIC	10.64x	0.85x	4.47x	5.03%	2.32B
HNI CORPORATION	13.71x	0.84x	6.45x	-	1.93B
OKAMURA CORPORATION	9.58x	0.61x	5.88x	4.62%	1.37B
ACCO BRANDS CORPORATION	8.22x	-	-	7.85%	344M
FLAIR WRITING INDUSTRIES LIMITED	21.32x	-	-	-	335M
Average	14.27x	1.14x	6.92x	4.24%	1.71B
Weighted average by Cap.	14.65x	1.38x	7.67x	3.09%