As of 2024-12-14, 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

	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)	28.93 - 43.24	34.42	-11.6%
DCF (EBITDA 10y)	37.53 - 55.06	44.49	14.3%
Fair Value	3.25 - 3.25	3.25	-91.66%
P/E	5.95 - 48.36	24.15	-37.9%
EV/EBITDA	1.48 - 64.19	27.38	-29.7%
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%