Crown Crafts, Inc. (CRWS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+884.8%

$23.54

vs $2.39 price

Levered DCF

$18.86

After debt service

Piotroski score

8 / 9

Strong

Altman Z-score

2.52

Grey zone

Rating

Overall 4 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	14.94×	-4.04×	11.1×	10.18×	6.61×	12.72×	7.31×	10.3×
P/B	0.7×	0.96×	1.05×	1.17×	1.44×	1.85×	1.14×	1.26×
P/S	0.33×	0.43×	0.62×	0.77×	0.75×	0.98×	0.66×	0.68×
EV / EBITDA	7.37×	-14.48×	5.94×	7.98×	4.92×	7.41×	4.99×	6.55×
Gross margin	24.4%	23.5%	26.2%	26.4%	26.7%	30.4%	29.4%	29.2%
Operating margin	1.3%	5.0%	7.9%	9.6%	11.8%	9.7%	10.5%	9.3%
Net margin	2.2%	-10.7%	5.6%	7.5%	11.4%	7.7%	8.9%	6.6%
Current ratio	3.58×	3.57×	5.24×	4.62×	3.95×	3.2×	5.72×	5.02×
Debt / equity	0.61×	0.8×	0.46×	0.61×	0.06×	0.15×	0.18×	0.11×
Interest coverage	0.8×	2.83×	6.34×	24.99×	206.12×	92.11×	3,868.5×	21.89×
Dividend yield	12.3%	8.7%	6.0%	5.6%	10.2%	6.5%	12.0%	6.2%
Payout ratio	180.7%	-35.1%	66.2%	57.5%	67.8%	82.4%	88.2%	64.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	4.7%	-23.6%	9.5%	11.5%	21.7%	14.5%	15.5%	12.1%
Return on invested capital	1.2%	4.6%	7.1%	6.8%	16.5%	12.3%	12.8%	11.2%
Return on assets	2.6%	-11.5%	5.9%	6.2%	16.5%	10.5%	11.5%	9.2%
Free cash flow yield	30.4%	25.8%	11.6%	12.0%	11.8%	10.3%	16.2%	15.8%
Earnings yield	6.8%	-24.7%	9.0%	9.8%	15.1%	7.9%	13.6%	9.7%
Enterprise value	$50.8M	$68.9M	$77.4M	$85.8M	$66.8M	$83.2M	$55.7M	$56.3M
Net debt / EBITDA	3.43×	-6.53×	1.77×	2.63×	0.08×	0.52×	0.67×	0.51×
Cash conversion cycle (days)	221	226	236	287	178	187	193	188