HVT
Haverty Furniture Companies Inc
Price:  
22.40 
USD
Volume:  
58,154.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HVT Intrinsic Value

20.60 %
Upside

What is the intrinsic value of HVT?

As of 2025-07-06, the Intrinsic Value of Haverty Furniture Companies Inc (HVT) is 27.01 USD. This HVT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.40 USD, the upside of Haverty Furniture Companies Inc is 20.60%.

The range of the Intrinsic Value is 22.79 - 34.78 USD

Is HVT undervalued or overvalued?

Based on its market price of 22.40 USD and our intrinsic valuation, Haverty Furniture Companies Inc (HVT) is undervalued by 20.60%.

22.40 USD
Stock Price
27.01 USD
Intrinsic Value
Intrinsic Value Details

HVT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.79 - 34.78 27.01 20.6%
DCF (Growth 10y) 22.01 - 32.08 25.58 14.2%
DCF (EBITDA 5y) 27.24 - 38.30 30.82 37.6%
DCF (EBITDA 10y) 26.85 - 37.91 30.54 36.4%
Fair Value 31.82 - 31.82 31.82 42.04%
P/E 18.52 - 23.79 21.89 -2.3%
EV/EBITDA 24.55 - 45.31 33.76 50.7%
EPV 45.74 - 59.81 52.77 135.6%
DDM - Stable 10.38 - 26.35 18.36 -18.0%
DDM - Multi 14.94 - 27.93 19.32 -13.8%

HVT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 361.76
Beta 0.85
Outstanding shares (mil) 16.15
Enterprise Value (mil) 249.82
Market risk premium 4.60%
Cost of Equity 7.71%
Cost of Debt 4.48%
WACC 5.57%