As of 2025-06-22, the Intrinsic Value of Hooker Furniture Corp (HOFT) is 7.35 USD. This HOFT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.95 USD, the upside of Hooker Furniture Corp is -26.20%.
The range of the Intrinsic Value is 5.60 - 10.89 USD
Based on its market price of 9.95 USD and our intrinsic valuation, Hooker Furniture Corp (HOFT) is overvalued by 26.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.60 - 10.89 | 7.35 | -26.2% |
| DCF (Growth 10y) | 6.94 - 12.58 | 8.82 | -11.3% |
| DCF (EBITDA 5y) | 6.26 - 8.62 | 6.97 | -29.9% |
| DCF (EBITDA 10y) | 8.31 - 11.75 | 9.45 | -5.0% |
| Fair Value | -5.36 - -5.36 | -5.36 | -153.85% |
| P/E | (13.91) - (19.59) | (16.37) | -264.5% |
| EV/EBITDA | 2.08 - 8.07 | 3.87 | -61.1% |
| EPV | 12.96 - 16.57 | 14.76 | 48.4% |
| DDM - Stable | (8.12) - (21.04) | (14.58) | -246.5% |
| DDM - Multi | 3.66 - 7.56 | 4.96 | -50.2% |
| Market Cap (mil) | 106.46 |
| Beta | 1.12 |
| Outstanding shares (mil) | 10.70 |
| Enterprise Value (mil) | 110.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.91% |
| Cost of Debt | 7.00% |
| WACC | 9.13% |