LOVE US Equity

Lovesac Co

Nasdaq+ Compare Tear sheet →

Consumer Discretionary · Retail-Furniture Stores · CIK 1701758 · FY ends Feb 4

$16.07

-0.20 (-1.23%)

USD · as of 2026-08-21 · marketstack

Switch Ticker

Multiples & cost of capital

$16.07 · 2026-08-21 · marketstack

Size & multiples

Market Cap (close × cover-page shares)

$235.2M

Enterprise Value

—

P/E (TTM)

57.39×

PEG (trailing)

—

P/S

0.34×

P/FCF

6.58×

EV/EBITDA

—

EV/EBIT

—

EV/Sales

—

EV/FCF

—

FCF Yield

15.20%

Buyback Yield

1.00%

Owner Earnings Yield

—

Shareholder Yield

—

Cost of capital & EVAmethodology →

Beta (5y monthly)

2.01

Risk-free (assumed)

4.00%

Equity risk premium (assumed)

4.23%

Cost of Equity

—

After-tax Cost of Debt

—

WACC

—

ROIC

—

EVA Spread (ROIC−WACC)

—

EVA

—

Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.28 · revenue TTM $696.9M · FCF TTM $35.8M

No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months.
Some figures named '(TTM)' on this payload are the latest FISCAL YEAR, not a trailing twelve months — eps_ttm (fiscal year ended 2026-02-01). No four consecutive quarters could be summed for them — for an IFRS 20-F filer that is every income-statement line (no quarterly income statement is tagged to EDGAR at all); for a US filer it is usually one line the quarterly tagging skips. Each field's own basis is on field_basis.
full derived coverage requires a plan

Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer.

Own-history valuation (point-in-time)141 monthly snapshots · 2014-12 → 2026-08

P/E (FY) 57.39× sits at the 82nd percentile of its own 65-month range (2021-04→2026-08) — own median 18.52×, 6.89×–86.48× range

Own history, not peers · point-in-time, filing-date honest · Multiples above prints 57.39× on trailing-12-month earnings

sector median from 634 Consumer Discretionary names in the same archive

Column definitions

Today: — Latest value — live figure if it matches, else newest snapshot.
Own median: — Middle of this name's own months in the window.
Own range: — min→max rule, shaded p10–p90, tick median, dot today.
%ile: — Where today ranks in its own history.
z: — Standard deviations from its own mean.
Sector med.: — Same-month sector median in the archive.
mo · distinct: — Months · distinct values (the real sample size).

Metric	Today	Own median	Own range	%ile	z	Sector med.	mo · distinct
	57.39×	18.52×		82nd	+1.31σ	21.49×	65 · 65
	1.9%	11.6%		19th	−0.54σ	8.4%	77 · 7
	2.6%	16.1%		19th	−0.42σ	8.5%	77 · 7
	0.6%	3.4%		29th	−0.25σ	2.6%	88 · 8
	−12.6%	−14.8%		60th	−0.27σ	3.4%	88 · 88
	−44.7%	—	no band (29 mo · 3 distinct)	—	—	2.1%	29 · 3
	2.3%	29.7%	no band (54 mo · 5 distinct)	—	—	2.9%	54 · 5
Market Cap	$235.24M	not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.

P/E (FY) · point-in-time monthly65 monthly observations · 2021-04 → 2026-08

P/E (point-in-time)Consumer Discretionary median, same monthshaded = own p10–p90 · dashed = own median · right-edge tick = today

Multiple-implied price ladder · Fulltoday 57.39× · $16.07 (2026-08-21 close)

Filed earnings only.

Own median 18.52× × $0.28 = $5.19 vs the $16.07 close · earnings held constant

Own multiple	P/E	Implied price	vs close
10th percentile	9.80×	$2.74	−82.9%
25th percentile	13.81×	$3.87	−75.9%
median	18.52×	$5.19	−67.7%
75th percentile	28.19×	$7.89	−50.9%
90th percentile	64.84×	$18.16	+13.0%
today	57.39×	$16.07	—

Own multiple

P/E

Implied price

vs close

10th percentile

9.80×

$2.74

−82.9%

25th percentile

13.81×

$3.87

−75.9%

median

18.52×

$5.19

−67.7%

75th percentile

28.19×

$7.89

−50.9%

90th percentile

64.84×

$18.16

+13.0%

today

57.39×

$16.07

—

Reference computation · 65 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $0.28 · close $16.07 (2026-08-21)

Not a forecast: each row re-prices today's filed earnings at a multiple this company itself once traded at. It abstains rather than guess on a loss year or a broken per-share basis.

Reconstructed point-in-time · 141 monthly snapshots 2014-12 → 2026-08 · 139 reconstructed, 2 live 2 forward-captured

Every month uses only what was filed by then, split-adjusted. Delisted names are absent and a trough year can throw one huge reading, so read the median, not the edges.

Percentile through time (point-in-time cohort)

Loading the monthly cohort placement…

▸Comp setname your own peers — pick a pool or add tickers

Rich vs Consumer Discretionary on P/E

P/E 91st pct

vs Consumer Discretionary· 634 names

Whole-sector pool — median skews small.

Metric	This (FY)	Peer median	IQR (25–75)	%ile
P/E	57.4x	21.4x	14.6x–33.6x	91 ↑rich
P/Sales	0.3x	0.9x	0.3x–1.7x	24 ↓cheap
FCF Yield	11.1%	4.2%	-0.1%–8.7%	82 ↑strong
Net Margin	0.6%	2.6%	-2.9%–7.3%	35 ↓weak
Operating Margin	0.8%	4.4%	-1.2%–10.0%	31 ↓weak
ROE	1.9%	8.4%	-4.9%–18.1%	32 ↓weak

Metric

This (FY)

Peer median

IQR (25–75)

%ile

P/E

57.4x

21.4x

14.6x–33.6x

91 ↑rich

P/Sales

0.3x

0.9x

0.3x–1.7x

24 ↓cheap

FCF Yield

11.1%

4.2%

-0.1%–8.7%

82 ↑strong

Net Margin

0.6%

2.6%

-2.9%–7.3%

35 ↓weak

Operating Margin

0.8%

4.4%

-1.2%–10.0%

31 ↓weak

ROE

1.9%

8.4%

-4.9%–18.1%

32 ↓weak

P/Sales basis · 170 peers

Reading the covered industry pool…

Held-with peers…

Peers by disclosure language…

Metric

Today

Own median

Own range

%ile

Sector med.

mo · distinct

57.39×

18.52×

82nd

+1.31σ

21.49×

65 · 65

1.9%

11.6%

19th

−0.54σ

8.4%

77 · 7

2.6%

16.1%

19th

−0.42σ

8.5%

77 · 7

0.6%

3.4%

29th

−0.25σ

2.6%

88 · 8

−12.6%

−14.8%

60th

−0.27σ

3.4%

88 · 88

−44.7%

—

no band (29 mo · 3 distinct)

—

2.1%

29 · 3

2.3%

29.7%

no band (54 mo · 5 distinct)

—

2.9%

54 · 5

Market Cap

$235.24M

not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.

Own multiple	P/E	Implied price	vs close
10th percentile	9.80×	$2.74	−82.9%
25th percentile	13.81×	$3.87	−75.9%
median	18.52×	$5.19	−67.7%
75th percentile	28.19×	$7.89	−50.9%
90th percentile	64.84×	$18.16	+13.0%
today	57.39×	$16.07	—

Own multiple

P/E

Implied price

vs close

10th percentile

9.80×

$2.74

−82.9%

25th percentile

13.81×

$3.87

−75.9%

median

18.52×

$5.19

−67.7%

75th percentile

28.19×

$7.89

−50.9%

90th percentile

64.84×

$18.16

+13.0%

today

57.39×

$16.07

—

Metric	This (FY)	Peer median	IQR (25–75)	%ile
P/E	57.4x	21.4x	14.6x–33.6x	91 ↑rich
P/Sales	0.3x	0.9x	0.3x–1.7x	24 ↓cheap
FCF Yield	11.1%	4.2%	-0.1%–8.7%	82 ↑strong
Net Margin	0.6%	2.6%	-2.9%–7.3%	35 ↓weak
Operating Margin	0.8%	4.4%	-1.2%–10.0%	31 ↓weak
ROE	1.9%	8.4%	-4.9%–18.1%	32 ↓weak

Metric

This (FY)

Peer median

IQR (25–75)

%ile

P/E

57.4x

21.4x

14.6x–33.6x

91 ↑rich

P/Sales

0.3x

0.9x

0.3x–1.7x

24 ↓cheap

FCF Yield

11.1%

4.2%

-0.1%–8.7%

82 ↑strong

Net Margin

0.6%

2.6%

-2.9%–7.3%

35 ↓weak

Operating Margin

0.8%

4.4%

-1.2%–10.0%

31 ↓weak

ROE

1.9%

8.4%

-4.9%–18.1%

32 ↓weak

Calendar year	2020	2021	2022	2023	2024	2025
Share of covered pool	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Calendar year

2020

2021

2022

2023

2024

2025

Share of covered pool

0.0%

LOVE US Equity☆

Multiples & cost of capital

▸Comp setname your own peers — pick a pool or add tickers

vs Consumer Discretionary· 634 names

Multiples & cost of capital

▸Comp setname your own peers — pick a pool or add tickers

vs Consumer Discretionary· 634 names

LOVE US Equity