As of 2025-01-13, the Intrinsic Value of Hooker Furniture Corp (HOFT) is
34.61 USD. This HOFT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.89 USD, the upside of Hooker Furniture Corp is
168.50%.
The range of the Intrinsic Value is 27.05 - 48.93 USD
34.61 USD
Intrinsic Value
HOFT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.05 - 48.93 |
34.61 |
168.5% |
| DCF (Growth 10y) |
31.28 - 53.41 |
39.01 |
202.6% |
| DCF (EBITDA 5y) |
28.65 - 39.40 |
32.79 |
154.4% |
| DCF (EBITDA 10y) |
32.96 - 45.83 |
38.05 |
195.2% |
| Fair Value |
-22.36 - -22.36 |
-22.36 |
-273.49% |
| P/E |
(15.62) - 25.02 |
1.05 |
-91.9% |
| EV/EBITDA |
2.68 - 17.88 |
10.29 |
-20.2% |
| EPV |
19.25 - 25.11 |
22.18 |
72.1% |
| DDM - Stable |
(6.21) - (15.23) |
(10.72) |
-183.2% |
| DDM - Multi |
18.21 - 35.12 |
24.02 |
86.4% |
HOFT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
138.05 |
| Beta |
0.98 |
| Outstanding shares (mil) |
10.71 |
| Enterprise Value (mil) |
139.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.69% |
| Cost of Debt |
7.00% |
| WACC |
9.07% |