HVT
Haverty Furniture Companies Inc
Price:  
34.33 
USD
Volume:  
111,443.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HVT Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Haverty Furniture Companies Inc (HVT) is 65.11 USD. This HVT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.33 USD, the upside of Haverty Furniture Companies Inc is %.

The range of the Intrinsic Value is 55.90 - 79.26 USD

34.33 USD
Stock Price
65.11 USD
Intrinsic Value
Intrinsic Value Details

HVT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.90 - 79.26 65.11 89.7%
DCF (Growth 10y) 57.57 - 79.27 66.17 92.7%
DCF (EBITDA 5y) 50.93 - 59.93 54.11 57.6%
DCF (EBITDA 10y) 54.53 - 64.85 58.49 70.4%
Fair Value 86.66 - 86.66 86.66 152.44%
P/E 33.82 - 43.33 37.23 8.5%
EV/EBITDA 39.48 - 58.94 48.21 40.4%
EPV 64.03 - 79.52 71.78 109.1%
DDM - Stable 22.20 - 46.30 34.25 -0.2%
DDM - Multi 30.06 - 47.80 36.83 7.3%

HVT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 558.55
Beta 1.72
Outstanding shares (mil) 16.27
Enterprise Value (mil) 437.91
Market risk premium 4.60%
Cost of Equity 9.33%
Cost of Debt 5.00%
WACC 6.58%