EN DE

Roche Bobois S.A (RBO) Fair Value & Analysis

Consumer Cyclical · FR · Market cap €212M

RB Roche Bobois S.A RBO · PA
Price€21.60
Fair Value€22.09
Upside+2.3%
Quality55/100
Watch Roche Bobois S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.5% net margin
Low debt · generates free cash flow
3.77% dividend yield
Mixed vs. peers (8/14)
Narrow moat 38/100
Evidence: High Range €13.88 – €27.61 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from €22.03 to €22.09 (+0.3%) since Jun 24, 2026. Share price −2.7% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (€13.88 to €27.61) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€48.83 €18.40 Fair Value €22.09 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range €18.40 – €48.83 · fair‑value band €13.88 – €27.61 · the €21.60 price screens below the €22.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Roche Bobois S.A (RBO) currently trades at €21.60, while our model-based Fair Value estimate is €22.09, implying the stock looks roughly 2.3% fairly valued today. The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Roche Bobois S.A generated revenue of €403M at a net margin of 2.5%. Revenue declined 6.3% year over year. It earns a return on equity of 10.6%. Net debt stands at €155M. Fundamentals as of Jul 16, 2026

Our scenario range runs from €13.88 (bear case) to €27.61 (bull case); at €21.60, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 46% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 2%, RBO screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF €43.91 €55.64 €68.86 80
Residual Income €7.54 €8.20 €9.29 76
Rev-Margin DCF €31.60 €42.29 €54.29 74
All 24 models by family
DCF Models
FCF DCF €43.59 €56.79 €72.45 38
5Y Revenue Exit €31.60 €41.53 €53.35 39
5Y EBITDA Exit €51.70 €77.80 €107.19 41
5Y P/E Exit €29.36 €37.49 €45.40 38
10Y Revenue Exit €36.26 €45.45 €56.33 36
10Y EBITDA Exit €47.50 €66.57 €90.30 37
10Y P/E Exit €35.48 €43.10 €51.32 35
Earnings-Based
Graham-Dodd €6.83 €17.75 €23.14 54
PEG = 1.0 €3.37 €4.81 €6.25 46
EPV €16.22 €17.76 €19.01 59
Dividend Discount
Gordon GGM €8.74 €14.28 €19.00 70
DDM Multi-Stage €8.74 €12.25 €15.27 61
Multiples
P/E Multiple €16.56 €22.09 €27.61 63
P/S Multiple €12.80 €17.07 €21.33 58
P/B Multiple €12.80 €17.07 €21.33 55
EV/EBIT €32.75 €42.53 €52.31 53
EV/EBITDA €66.17 €87.09 €108.01 54
EV/Revenue €23.18 €31.66 €40.14 43
Asset-Based
NCAV (Graham) €4.58 €6.14 €9.17 50
Growth DCF
Growth DCF €43.91 €55.64 €68.86 80
Rev-Margin DCF €31.60 €42.29 €54.29 74
Economic Profit
Residual Income €7.54 €8.20 €9.29 76
ROIC Compounder €16.69 €18.84 €20.95 72
Growth Earnings
Growth-Adj P/E €12.87 €18.38 €23.90 68

Widest divergence: DCF Models (€45.45) versus Asset-Based (€6.14). Highest evidence: Growth DCF (80).

Notify me when RBO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €403M
Revenue growth (YoY) -6.3%
Net margin 2.5%
Return on equity 10.6%
Free cash flow €50.4M FY2025
P/E ratio 21.3
More key figures
Operating margin 4.9%
EPS (TTM) €0.9900
Dividend yield 3.8%
EPS growth (YoY) -42.5%
Net debt €155M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 55 · Market factors (momentum, volatility) 32

Profitability 53
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 85
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Roche Bobois S.A. engages in the furniture design and distribution business in France, Japan, and internationally. The company offers living room products, such as sofas and sofa beds, coffee tables, armchairs, cocktail tables, TV units, bookcases, cabinets, consoles, and occasional furniture; dining room products, including chairs, stools, benches, dining …

Full company description

Roche Bobois S.A. engages in the furniture design and distribution business in France, Japan, and internationally. The company offers living room products, such as sofas and sofa beds, coffee tables, armchairs, cocktail tables, TV units, bookcases, cabinets, consoles, and occasional furniture; dining room products, including chairs, stools, benches, dining tables, and dining room storage products; bedroom products comprising beds, wardrobes, and other bedroom furniture products; outdoor furniture products, including sofas, armchair, and decoration; desks and office chairs; and other products, including lights, cushions, rugs, mirrors, and home furnishings, as well as other furniture products. It serves its products under the Roche Bobois and Cuir Center brand names. The company was formerly known as Furn-Invest S.A.S. Roche Bobois S.A. was founded in 1960 and is headquartered in Paris, France.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Roche Bobois S.A reported revenue of €403M in FY2025 versus €334M in FY2021, a compound +4.8%/yr. Reported net income was €10.1M in FY2025, compounding −14.4%/yr from FY2021.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€403M
Latest YoY
−2.8%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.6%
Avg. growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.3%
Revenue +4.8%/yr
FY21 €334M
FY22 €409M
FY23 €430M
FY24 €414M
FY25 €403M
Net income −14.4%/yr
FY21 €18.7M
FY22 €31.3M
FY23 €31.3M
FY24 €15.6M
FY25 €10.1M
Character of growth · EPS growth decomposed (2015-2025) +7.5 % p.a.
Revenue per share +6.1 pp

of which total revenue +6.4 pp · buybacks/dilution −0.3 pp

EBIT margin +3.3 pp
Tax rate −0.4 pp
Residual (interest, one-offs) −1.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch RBO: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Roche Bobois S.A Fair Value". https://www.fairvalue-calculator.com/stock/RBO

Peer Group

Furnishings, Fixtures & Appliances · 311 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Above median
Fair Value upside +2% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 3% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 5% · Above median
Revenue growth -6% · Below median
Dividend yield (TTM) 3.8% · Above median
Debt / equity 0.14× · Higher than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 21.3× · Pricier than median
P/B 2.66× · Pricier than 75% of peers
P/S (TTM) 0.61× · Cheaper than median
P/FCF 4.9× · Pricier than median
EV/EBITDA 6.3× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 36 · sector 22
FUTURE 0 · sector 0
PAST 42 · sector 19
HEALTH 93 · sector 97
DIVIDEND 75 · sector 52

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
Ecovacs Robotics Co 603486 ¥58.97 ¥54.14 -8%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%

Compare Roche Bobois S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Roche Bobois S.A (RBO) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of €22.09 versus a price of €21.60, about +2% (fairly valued).
What is the fair value of RBO?
Our model-based fair value for Roche Bobois S.A is €22.09 (as of Jul 16, 2026), built from audited fundamentals. The current price is €21.60.
What is the quality score of RBO?
Roche Bobois S.A has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Roche Bobois S.A (RBO)?
Roche Bobois S.A reported trailing-twelve-month revenue of about €403M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of RBO?
The net profit margin of Roche Bobois S.A is about 2.5%, meaning it keeps roughly 2.5% of revenue as net income. Based on the latest reported figures.
Does Roche Bobois S.A pay a dividend?
Roche Bobois S.A currently shows a dividend yield of about 3.16% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Roche Bobois S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.