The Discounted Cash Flow (DCF) valuation of HNI Corp (HNI) is 77.62 USD. With the latest stock price at 45.24 USD, the upside of HNI Corp based on DCF is 71.6%.
Based on the latest price of 45.24 USD and our DCF valuation, HNI Corp (HNI) is a buy. buying HNI stocks now will result in a potential gain of 71.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.9% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 56.10 - 123.79 | 77.62 |
| Upside | 24.0% - 173.6% | 71.6% |