investorscraft@gmail.com

Intrinsic ValueLa-Z-Boy Incorporated (LZB)

Previous Close$33.69
Intrinsic Value
Upside potential
Previous Close
$33.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

La-Z-Boy Incorporated operates as a leading manufacturer and retailer of residential furniture, primarily known for its iconic recliners and upholstered seating. The company operates through a vertically integrated model, encompassing manufacturing, retail, and distribution, which allows it to control quality and margins. Its product portfolio includes sofas, chairs, and modular furniture, sold under brands like La-Z-Boy, England, and Kincaid, targeting mid-to-high-end consumers. The company competes in the fragmented furniture industry, leveraging its brand recognition, extensive retail network, and direct-to-consumer capabilities. La-Z-Boy differentiates itself through customization options, in-home design services, and a strong wholesale presence with independent dealers. Its market position is bolstered by a mix of company-owned stores and partnerships, ensuring broad geographic reach. The company also benefits from cyclical demand tied to housing trends and discretionary spending, though it mitigates volatility through product diversification and a focus on comfort-driven design.

Revenue Profitability And Efficiency

La-Z-Boy reported revenue of $2.05 billion for FY 2024, with net income of $122.6 million, reflecting a net margin of approximately 6%. Diluted EPS stood at $2.83, demonstrating steady profitability. Operating cash flow was $158.1 million, though capital expenditures of $53.6 million indicate ongoing investments in retail and manufacturing infrastructure. The company maintains efficient operations, with its vertically integrated model supporting margin stability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including retail, wholesale, and e-commerce. Its capital efficiency is evident in its ability to generate consistent operating cash flow, which funds growth initiatives and shareholder returns. La-Z-Boy’s focus on higher-margin retail sales and customization options enhances its earnings quality, though it remains exposed to raw material cost fluctuations.

Balance Sheet And Financial Health

La-Z-Boy’s balance sheet shows $341.1 million in cash and equivalents against total debt of $481.8 million, indicating moderate leverage. The company’s liquidity position is solid, with manageable debt levels and sufficient cash flow to meet obligations. Its financial health is further supported by a stable operating model, though cyclical industry risks persist.

Growth Trends And Dividend Policy

La-Z-Boy has demonstrated resilience in a competitive market, with growth driven by retail expansion and product innovation. The company paid a dividend of $0.84 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Future growth may hinge on housing market trends and consumer discretionary spending, but its brand strength provides a buffer against downturns.

Valuation And Market Expectations

The market values La-Z-Boy at a moderate multiple, reflecting its steady but cyclical earnings profile. Investors likely price in expectations of mid-single-digit revenue growth and margin stability, balanced against macroeconomic uncertainties. The company’s valuation is supported by its brand equity and cash flow generation, though it trades at a discount to faster-growing peers.

Strategic Advantages And Outlook

La-Z-Boy’s strategic advantages include its strong brand, vertical integration, and retail footprint. The outlook remains cautiously optimistic, with opportunities in e-commerce and product innovation offsetting potential headwinds from economic volatility. The company’s focus on operational efficiency and customer-centric design positions it well for long-term competitiveness in the evolving furniture market.

Sources

10-K filing for FY 2024, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount