Previous Close | $20.74 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
MillerKnoll, Inc. operates as a leading global design firm specializing in office furniture, seating, and architectural products, serving commercial, residential, and institutional markets. The company generates revenue through a diversified portfolio of brands, including Herman Miller and Knoll, which are recognized for their innovation and premium positioning in ergonomic and sustainable design. Its business model combines direct sales, dealer networks, and e-commerce, leveraging a strong supply chain to serve multinational clients and niche segments alike. MillerKnoll competes in a fragmented industry but maintains a competitive edge through design leadership, brand equity, and vertical integration. The company targets high-margin contract furniture markets while expanding into hybrid work solutions, reflecting evolving workplace trends. Its market position is reinforced by long-term client relationships and a reputation for quality, though it faces pricing pressure from lower-cost competitors.
MillerKnoll reported revenue of $3.63 billion for FY 2024, with net income of $82.3 million, reflecting a net margin of approximately 2.3%. Operating cash flow stood at $352.3 million, indicating solid cash generation despite capital expenditures of $78.4 million. The company’s efficiency metrics suggest moderate operational leverage, with room for improvement in cost management amid inflationary pressures and supply chain normalization.
Diluted EPS of $1.11 underscores the company’s earnings power, though it remains sensitive to macroeconomic conditions affecting corporate spending. Free cash flow, calculated at $274 million after capex, demonstrates capital efficiency, supporting debt servicing and shareholder returns. The firm’s ability to maintain profitability in a cyclical industry highlights its resilient business model and pricing discipline.
MillerKnoll’s balance sheet shows $230.4 million in cash against total debt of $1.76 billion, indicating a leveraged but manageable position. The debt load reflects past acquisitions, including Knoll, but is mitigated by steady cash flow generation. Liquidity appears adequate, though refinancing risks may arise if interest rates remain elevated. The company’s financial health hinges on sustained demand in its core markets.
Growth trends are tied to workplace evolution, with demand for hybrid office solutions offsetting softer corporate spending. The dividend of $0.75 per share signals a commitment to returning capital, yielding approximately 3.5% at current prices. Payout sustainability depends on earnings stability, as the dividend consumes a significant portion of net income.
Trading at a P/E of around 14x based on FY 2024 EPS, MillerKnoll’s valuation reflects muted growth expectations amid economic uncertainty. Market sentiment appears balanced, pricing in cyclical risks but acknowledging the company’s brand strength and long-term contract visibility.
MillerKnoll’s strategic advantages include its design-centric brand portfolio and global distribution network. The outlook remains cautious, with near-term headwinds from economic softness, but the company is well-positioned to benefit from workplace reconfigurations and sustainability trends. Execution on cost synergies and innovation will be critical to margin recovery.
Company 10-K, investor disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |