HNI
HNI Corp
Price:  
45.22 
USD
Volume:  
164,357.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HNI Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of HNI Corp (HNI) is 56.45 USD. This HNI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.22 USD, the upside of HNI Corp is %.

The range of the Intrinsic Value is 38.50 - 98.88 USD

45.22 USD
Stock Price
56.45 USD
Intrinsic Value
Intrinsic Value Details

HNI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.50 - 98.88 56.45 24.8%
DCF (Growth 10y) 47.88 - 112.58 67.29 48.8%
DCF (EBITDA 5y) 36.27 - 44.12 39.28 -13.1%
DCF (EBITDA 10y) 46.17 - 59.30 51.60 14.1%
Fair Value 12.68 - 12.68 12.68 -71.96%
P/E 21.32 - 30.75 24.23 -46.4%
EV/EBITDA 32.14 - 49.14 38.37 -15.2%
EPV 20.94 - 30.50 25.72 -43.1%
DDM - Stable 11.83 - 33.49 22.66 -49.9%
DDM - Multi 35.07 - 71.83 46.59 3.0%

HNI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,138.91
Beta 1.08
Outstanding shares (mil) 47.30
Enterprise Value (mil) 2,598.61
Market risk premium 4.60%
Cost of Equity 8.95%
Cost of Debt 5.89%
WACC 8.17%