As of 2025-11-14, the Intrinsic Value of HNI Corp (HNI) is 112.91 USD. This HNI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.04 USD, the upside of HNI Corp is 189.20%.
The range of the Intrinsic Value is 82.45 - 179.34 USD
Based on its market price of 39.04 USD and our intrinsic valuation, HNI Corp (HNI) is undervalued by 189.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.45 - 179.34 | 112.91 | 189.2% |
| DCF (Growth 10y) | 109.61 - 223.55 | 145.73 | 273.3% |
| DCF (EBITDA 5y) | 79.73 - 109.05 | 95.63 | 145.0% |
| DCF (EBITDA 10y) | 97.87 - 134.48 | 116.41 | 198.2% |
| Fair Value | 77.23 - 77.23 | 77.23 | 97.81% |
| P/E | 40.86 - 49.30 | 44.63 | 14.3% |
| EV/EBITDA | 44.11 - 62.51 | 54.75 | 40.2% |
| EPV | 34.09 - 46.24 | 40.17 | 2.9% |
| DDM - Stable | 24.86 - 63.88 | 44.37 | 13.7% |
| DDM - Multi | 75.52 - 146.29 | 99.16 | 154.0% |
| Market Cap (mil) | 1,789.59 |
| Beta | 0.86 |
| Outstanding shares (mil) | 45.84 |
| Enterprise Value (mil) | 2,109.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.52% |
| Cost of Debt | 5.92% |
| WACC | 8.70% |