The Discounted Cash Flow (DCF) valuation of HNI Corp (HNI) is 60.66 USD. With the latest stock price at 49.74 USD, the upside of HNI Corp based on DCF is 22.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.1% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 38.34 - 128.27 | 60.66 |
| Upside | -22.9% - 157.9% | 22.0% |