MillerKnoll Inc
NASDAQ:MLKN
Intrinsic Value
The intrinsic value of one MLKN stock under the Base Case scenario is 31.2 USD. Compared to the current market price of 16.32 USD, MillerKnoll Inc is Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
MillerKnoll Inc
Fundamental Analysis

Revenue & Expenses Breakdown
MillerKnoll Inc
Balance Sheet Decomposition
MillerKnoll Inc
Current Assets | 1.1B |
Cash & Short-Term Investments | 169.8m |
Receivables | 346m |
Other Current Assets | 624.8m |
Non-Current Assets | 2.8B |
PP&E | 865.1m |
Intangibles | 1.8B |
Other Non-Current Assets | 99.8m |
Free Cash Flow Analysis
MillerKnoll Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
MillerKnoll Inc
Revenue
|
3.6B
USD
|
Cost of Revenue
|
-2.2B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
62.3m
USD
|
Other Expenses
|
-32.2m
USD
|
Net Income
|
30.1m
USD
|
MLKN Profitability Score
Profitability Due Diligence
MillerKnoll Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
MillerKnoll Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
MLKN Solvency Score
Solvency Due Diligence
MillerKnoll Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
MillerKnoll Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MLKN Price Targets Summary
MillerKnoll Inc
According to Wall Street analysts, the average 1-year price target for MLKN is 31.11 USD with a low forecast of 23.23 USD and a high forecast of 39.9 USD.
Dividends
Current shareholder yield for MLKN is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one MLKN stock under the Base Case scenario is 31.2 USD.
Compared to the current market price of 16.32 USD, MillerKnoll Inc is Undervalued by 48%.