The Discounted Cash Flow (DCF) valuation of HNI Corp (HNI) is 83.85 USD. With the latest stock price at 51.66 USD, the upside of HNI Corp based on DCF is 62.3%.
Based on the latest price of 51.66 USD and our DCF valuation, HNI Corp (HNI) is a buy. buying HNI stocks now will result in a potential gain of 62.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.0% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 59.86 - 138.59 | 83.85 |
| Upside | 15.9% - 168.3% | 62.3% |