MillerKnoll, Inc. logo MLKN - MillerKnoll, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 2
HOLD 5
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 7.1% below fair value
Current Price $20.88
Bear Case $19.66 5.8% downside ($19.66 - $20.88) / $20.88 = -5.8% $1.32 × 15x P/E
Fair Value $22.47 7.6% upside ($22.47 - $20.88) / $20.88 = 7.6% $1.32 × 17x P/E
Bull Case $25.28 21.1% upside ($25.28 - $20.88) / $20.88 = 21.1% $1.32 × 19x P/E

Adjust Assumptions

17.0x
1.32$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 15.8x

Plain-Language Summary

Applying a 17x P/E to adjusted EPS of $1.32, the base-case value is $22.47 per share.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples