The Discounted Cash Flow (DCF) valuation of HNI Corp (HNI) is 58.70 USD. With the latest stock price at 53.77 USD, the upside of HNI Corp based on DCF is 9.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.5% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 41.17 - 99.67 | 58.70 |
| Upside | -23.4% - 85.4% | 9.2% |