As of 2024-12-12, the Intrinsic Value of HNI Corp (HNI) is
58.73 USD. This HNI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.45 USD, the upside of HNI Corp is
7.90%.
The range of the Intrinsic Value is 41.23 - 99.55 USD
58.73 USD
Intrinsic Value
HNI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.23 - 99.55 |
58.73 |
7.9% |
| DCF (Growth 10y) |
50.42 - 112.36 |
69.14 |
27.0% |
| DCF (EBITDA 5y) |
30.79 - 42.65 |
35.31 |
-35.1% |
| DCF (EBITDA 10y) |
40.84 - 56.29 |
46.95 |
-13.8% |
| Fair Value |
23.77 - 23.77 |
23.77 |
-56.35% |
| P/E |
21.76 - 42.09 |
30.83 |
-43.4% |
| EV/EBITDA |
30.31 - 54.53 |
41.68 |
-23.5% |
| EPV |
25.21 - 33.74 |
29.47 |
-45.9% |
| DDM - Stable |
23.44 - 64.23 |
43.84 |
-19.5% |
| DDM - Multi |
32.68 - 66.70 |
43.56 |
-20.0% |
HNI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,602.71 |
| Beta |
0.80 |
| Outstanding shares (mil) |
47.80 |
| Enterprise Value (mil) |
2,928.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.19% |
| Cost of Debt |
5.66% |
| WACC |
8.48% |