As of 2024-12-13, the Intrinsic Value of Haverty Furniture Companies Inc (HVT) is
54.42 USD. This HVT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.18 USD, the upside of Haverty Furniture Companies Inc is
134.80%.
The range of the Intrinsic Value is 45.29 - 70.08 USD
54.42 USD
Intrinsic Value
HVT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.29 - 70.08 |
54.42 |
134.8% |
| DCF (Growth 10y) |
46.58 - 69.96 |
55.24 |
138.3% |
| DCF (EBITDA 5y) |
44.59 - 65.84 |
50.58 |
118.2% |
| DCF (EBITDA 10y) |
46.78 - 67.98 |
53.24 |
129.7% |
| Fair Value |
40.77 - 40.77 |
40.77 |
75.88% |
| P/E |
22.83 - 35.41 |
28.11 |
21.3% |
| EV/EBITDA |
26.68 - 65.45 |
43.99 |
89.8% |
| EPV |
59.73 - 81.23 |
70.48 |
204.0% |
| DDM - Stable |
9.22 - 21.62 |
15.42 |
-33.5% |
| DDM - Multi |
26.38 - 44.22 |
32.72 |
41.2% |
HVT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
380.38 |
| Beta |
0.62 |
| Outstanding shares (mil) |
16.41 |
| Enterprise Value (mil) |
259.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.08% |
| Cost of Debt |
4.48% |
| WACC |
6.76% |