HNI Corp
NYSE:HNI

Watchlist Manager
HNI Corp Logo
HNI Corp
NYSE:HNI
Watchlist
Price: 51.63 USD 1.37% Market Closed
Market Cap: 2.5B USD
Have any thoughts about
HNI Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one HNI stock under the Base Case scenario is 62.76 USD. Compared to the current market price of 51.63 USD, HNI Corp is Undervalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HNI Relative Value
Base Case
62.76 USD
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1
P/S
P/S
Price to Sales
1
vs History
0
vs Industry
51
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
Forward
1
More Details
19.9
P/E
P/E
Price to Earnings
19.9
vs History
44
vs Industry
12
Median 3Y
22.1
Median 5Y
19.7
Industry
16.1
Forward
17.5
More Details
8.8
P/OCF
P/OCF
Price to OCF
8.8
vs History
28
vs Industry
35
Median 3Y
9.2
Median 5Y
8.1
Industry
9.6
More Details
43.7
P/FCFE
P/FCFE
Price to FCFE
43.7
vs History
4
vs Industry
46
Median 3Y
24.6
Median 5Y
13.7
Industry
15.9
More Details
2.9
P/B
P/B
Price to Book Value
2.9
vs History
4
vs Industry
19
Median 3Y
2.5
Median 5Y
2.5
Industry
1.6
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
3
vs Industry
48
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4
Forward
1.1
More Details
2.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.6
vs History
4
vs Industry
55
Median 3Y
2.3
Median 5Y
2.2
Industry
4.2
More Details
8.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.3
vs History
36
vs Industry
29
Median 3Y
8.7
Median 5Y
8.2
Industry
8.5
Forward
8.4
More Details
12.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.2
vs History
50
vs Industry
27
Median 3Y
13.5
Median 5Y
13
Industry
11.8
Forward
12.9
More Details
9.7
EV/OCF
EV/OCF
Enterprise Value to OCF
9.7
vs History
41
vs Industry
32
Median 3Y
10.8
Median 5Y
9.6
Industry
10.1
More Details
12.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
12.3
vs History
50
vs Industry
25
Median 3Y
18.2
Median 5Y
13.4
Industry
13.8
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
3
vs Industry
24
Median 3Y
1.5
Median 5Y
1.5
Industry
1.1
More Details

Multiples Across Competitors

HNI Competitors Multiples
HNI Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
HNI Corp
NYSE:HNI
2.5B USD 1 19.9 8.3 12.2
US
MSA Safety Inc
NYSE:MSA
6.5B USD 3.6 23.8 14.9 17.2
CN
Shanghai M&G Stationery Inc
SSE:603899
29.6B CNY 1.2 20.4 13.8 13.8
FR
Societe BIC SA
PAR:BB
2.6B EUR 0.8 8.1 3.9 5.4
JP
Kokuyo Co Ltd
TSE:7984
315.8B JPY 1 15.4 6.8 9.5
US
MillerKnoll Inc
NASDAQ:MLKN
1.6B USD 0.4 24.1 7.9 14.5
US
Interface Inc
NASDAQ:TILE
1.4B USD 0.9 14.6 7.9 10
US
Steelcase Inc
NYSE:SCS
1.3B USD 0.4 11 5.3 7.6
US
Pitney Bowes Inc
NYSE:PBI
1.3B USD 0.4 -3.4 11.6 24.1
JP
Okamura Corp
TSE:7994
192.2B JPY 0.6 10.6 6.9 9.2
JP
Pilot Corp
TSE:7846
184.5B JPY 1.5 13.6 6.3 7.9
P/E Multiple
Earnings Growth P/E to Growth
US
HNI Corp
NYSE:HNI
Average P/E: 16.1
19.9
290%
0.1
US
MSA Safety Inc
NYSE:MSA
23.8
493%
0
CN
Shanghai M&G Stationery Inc
SSE:603899
20.4
43%
0.5
FR
Societe BIC SA
PAR:BB
8.1
22%
0.4
JP
Kokuyo Co Ltd
TSE:7984
15.4
37%
0.4
US
M
MillerKnoll Inc
NASDAQ:MLKN
24.1
113%
0.2
US
Interface Inc
NASDAQ:TILE
14.6
134%
0.1
US
Steelcase Inc
NYSE:SCS
11
77%
0.1
US
Pitney Bowes Inc
NYSE:PBI
Negative Multiple: -3.4 N/A N/A
JP
Okamura Corp
TSE:7994
10.6
17%
0.6
JP
Pilot Corp
TSE:7846
13.6
25%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
HNI Corp
NYSE:HNI
Average EV/EBITDA: 8.5
8.3
40%
0.2
US
MSA Safety Inc
NYSE:MSA
14.9
17%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
50%
0.3
FR
Societe BIC SA
PAR:BB
3.9
9%
0.4
JP
Kokuyo Co Ltd
TSE:7984
6.8
25%
0.3
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.9
20%
0.4
US
Interface Inc
NASDAQ:TILE
7.9
49%
0.2
US
Steelcase Inc
NYSE:SCS
5.3
30%
0.2
US
Pitney Bowes Inc
NYSE:PBI
11.6
N/A N/A
JP
Okamura Corp
TSE:7994
6.9
20%
0.3
JP
Pilot Corp
TSE:7846
6.3
30%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
HNI Corp
NYSE:HNI
Average EV/EBIT: 11.9
12.2
53%
0.2
US
MSA Safety Inc
NYSE:MSA
17.2
20%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
28%
0.5
FR
Societe BIC SA
PAR:BB
5.4
15%
0.4
JP
Kokuyo Co Ltd
TSE:7984
9.5
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
14.5
40%
0.4
US
Interface Inc
NASDAQ:TILE
10
79%
0.1
US
Steelcase Inc
NYSE:SCS
7.6
34%
0.2
US
Pitney Bowes Inc
NYSE:PBI
24.1
381%
0.1
JP
Okamura Corp
TSE:7994
9.2
N/A N/A
JP
Pilot Corp
TSE:7846
7.9
N/A N/A

See Also

Summary
HNI intrinsic value, competitors valuation, and company profile.
DCF Valuation
HNI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HNI stock valuation using valuation multiples.
Wall Street Estimates
HNI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HNI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.