HNI
HNI Corp
Price:  
51.16 
USD
Volume:  
384,498.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HNI Intrinsic Value

51.80 %
Upside

What is the intrinsic value of HNI?

As of 2025-07-02, the Intrinsic Value of HNI Corp (HNI) is 77.66 USD. This HNI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.16 USD, the upside of HNI Corp is 51.80%.

The range of the Intrinsic Value is 56.87 - 121.29 USD

Is HNI undervalued or overvalued?

Based on its market price of 51.16 USD and our intrinsic valuation, HNI Corp (HNI) is undervalued by 51.80%.

51.16 USD
Stock Price
77.66 USD
Intrinsic Value
Intrinsic Value Details

HNI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.87 - 121.29 77.66 51.8%
DCF (Growth 10y) 66.35 - 131.78 87.69 71.4%
DCF (EBITDA 5y) 43.15 - 64.96 52.89 3.4%
DCF (EBITDA 10y) 55.71 - 82.00 67.19 31.3%
Fair Value 72.88 - 72.88 72.88 42.45%
P/E 34.28 - 51.28 45.77 -10.5%
EV/EBITDA 27.74 - 55.21 40.23 -21.4%
EPV 32.87 - 47.52 40.20 -21.4%
DDM - Stable 22.13 - 57.02 39.57 -22.7%
DDM - Multi 46.11 - 89.34 60.53 18.3%

HNI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,381.50
Beta 0.83
Outstanding shares (mil) 46.55
Enterprise Value (mil) 2,782.20
Market risk premium 4.60%
Cost of Equity 8.91%
Cost of Debt 5.92%
WACC 8.32%