The Discounted Cash Flow (DCF) valuation of HNI Corp (HNI) is 81.43 USD. With the latest stock price at 46.40 USD, the upside of HNI Corp based on DCF is 75.5%.
Based on the latest price of 46.40 USD and our DCF valuation, HNI Corp (HNI) is a buy. buying HNI stocks now will result in a potential gain of 75.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.1% | 8.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 58.81 - 131.20 | 81.43 |
| Upside | 26.8% - 182.8% | 75.5% |