As of 2025-05-25, the Intrinsic Value of Herman Miller Inc (MLHR) is 62.89 USD. This MLHR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.92 USD, the upside of Herman Miller Inc is 61.60%.
The range of the Intrinsic Value is 41.32 - 116.24 USD
Based on its market price of 38.92 USD and our intrinsic valuation, Herman Miller Inc (MLHR) is undervalued by 61.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.32 - 116.24 | 62.89 | 61.6% |
| DCF (Growth 10y) | 47.94 - 121.78 | 69.39 | 78.3% |
| DCF (EBITDA 5y) | 23.98 - 41.02 | 32.04 | -17.7% |
| DCF (EBITDA 10y) | 33.47 - 53.06 | 42.44 | 9.1% |
| Fair Value | 3.25 - 3.25 | 3.25 | -91.66% |
| P/E | 5.49 - 32.92 | 18.83 | -51.6% |
| EV/EBITDA | (1.18) - 31.81 | 12.42 | -68.1% |
| EPV | 9.29 - 16.59 | 12.94 | -66.8% |
| DDM - Stable | 5.66 - 17.33 | 11.49 | -70.5% |
| DDM - Multi | 45.48 - 101.21 | 62.02 | 59.3% |
| Market Cap (mil) | 2,948.97 |
| Beta | 1.29 |
| Outstanding shares (mil) | 75.77 |
| Enterprise Value (mil) | 4,034.87 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.25% |
| Cost of Debt | 4.48% |
| WACC | 7.81% |