The Discounted Cash Flow (DCF) valuation of HNI Corp (HNI) is 78.30 USD. With the latest stock price at 44.04 USD, the upside of HNI Corp based on DCF is 77.8%.
Based on the latest price of 44.04 USD and our DCF valuation, HNI Corp (HNI) is a buy. buying HNI stocks now will result in a potential gain of 77.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.9% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 56.44 - 125.56 | 78.30 |
| Upside | 28.2% - 185.1% | 77.8% |