Company Valuation: Sleep Number Corporation

Data adjusted to current consolidation scope
Fiscal Period: January 2020 2021 2022 2023 2024 2025
Market Cap 1 2,272 1,764 583.7 307.6 335.3 195.8
Change - -22.36% -66.92% -47.29% 9.01% -41.62%
Enterprise Value (EV) 1 2,857 2,553 1,478 1,278 1,270 1,137
Change - -10.65% -42.11% -13.54% -0.63% -10.48%
P/E 16.7x 12.6x 16.6x -20.3x -16.7x -1.49x
PBR -9.28x -4.16x -1.33x -0.7x -0.74x -0.34x
PEG - 0.5x -0.2x 0x -0.5x -0x
Capitalization / Revenue 1.22x 0.81x 0.28x 0.16x 0.2x 0.14x
EV / Revenue 1.54x 1.17x 0.7x 0.68x 0.75x 0.81x
EV / EBITDA 11.7x 10.1x 11.1x 11.5x 11.8x 19x
EV / EBIT 15.5x 13.2x 21.8x 33x 31x 277x
EV / FCF 15.8x 12.3x -144x -23.6x 33.2x 103x
FCF Yield 6.33% 8.16% -0.69% -4.24% 3.01% 0.97%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.9 6.16 1.6 -0.6816 -0.9 -5.77
Distribution rate - - - - - -
Net sales 1 1,857 2,185 2,114 1,887 1,682 1,411
EBITDA 1 244.5 251.9 133.3 111.5 107.3 59.71
EBIT 1 184.9 193.5 67.88 38.67 40.94 4.105
Net income 1 139.2 153.7 36.61 -15.29 -20.33 -132
Net Debt 1 585.1 788.7 894.2 970.1 934.4 941
Reference price 2 81.8600 77.9000 26.5300 13.8400 14.9900 8.5900
Nbr of stocks (in thousands) 27,757 22,647 22,001 22,228 22,371 22,790
Announcement Date 3/2/21 A 3/1/22 A 2/24/23 A 2/23/24 A 3/7/25 A 3/12/26 A
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.43x2.38x13.02x1% 14.39B
10.27x0.9x6.12x5.93% 3.05B
13.91x - - - 1.64B
11.17x2.19x7.45x1.72% 1.62B
4.04x0.31x4.36x3.71% 1.41B
9.67x1.03x5.57x7.37% 1.23B
13.47x - - 10.02% 1.1B
31.76x2.12x18.49x - 900M
Average 14.59x 1.49x 9.17x 4.96% 3.17B
Weighted average by Cap. 18.00x 1.95x 10.96x 2.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SNBRQ Stock
  4. SL2 Stock
  5. Valuation Sleep Number Corporation