HOFT
Hooker Furniture Corp
Price:  
17.78 
USD
Volume:  
16,258.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HOFT Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Hooker Furniture Corp (HOFT) is 26.76 USD. This HOFT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.78 USD, the upside of Hooker Furniture Corp is %.

The range of the Intrinsic Value is 17.27 - 68.37 USD

17.78 USD
Stock Price
26.76 USD
Intrinsic Value
Intrinsic Value Details

HOFT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.27 - 68.37 26.76 50.5%
DCF (Growth 10y) 17.53 - 63.26 26.10 46.8%
DCF (EBITDA 5y) 14.46 - 18.66 16.24 -8.7%
DCF (EBITDA 10y) 15.38 - 20.51 17.56 -1.2%
Fair Value 23.29 - 23.29 23.29 30.99%
P/E 11.91 - 16.68 14.92 -16.1%
EV/EBITDA 17.34 - 23.43 18.82 5.9%
EPV 26.23 - 36.36 31.30 76.0%
DDM - Stable 10.41 - 53.99 32.20 81.1%
DDM - Multi 15.75 - 56.54 23.89 34.4%

HOFT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 189.53
Beta 1.32
Outstanding shares (mil) 10.66
Enterprise Value (mil) 169.25
Market risk premium 4.60%
Cost of Equity 7.41%
Cost of Debt 4.68%
WACC 7.01%