The Discounted Cash Flow (DCF) valuation of HNI Corp (HNI) is 78.66 USD. With the latest stock price at 47.92 USD, the upside of HNI Corp based on DCF is 64.1%.
Based on the latest price of 47.92 USD and our DCF valuation, HNI Corp (HNI) is a buy. buying HNI stocks now will result in a potential gain of 64.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.4% | 9.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 55.98 - 130.49 | 78.66 |
| Upside | 16.8% - 172.3% | 64.1% |