
HNI Corp
NYSE:HNI

Intrinsic Value
The intrinsic value of one
HNI
stock under the Base Case scenario is
58.46
USD.
Compared to the current market price of 41.2 USD,
HNI Corp
is
Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
HNI Corp
Fundamental Analysis


Revenue & Expenses Breakdown
HNI Corp
Balance Sheet Decomposition
HNI Corp
Current Assets | 524.5m |
Cash & Short-Term Investments | 28.9m |
Receivables | 246.4m |
Other Current Assets | 249.2m |
Non-Current Assets | 1.4B |
Long-Term Investments | 19.1m |
PP&E | 665.7m |
Intangibles | 624.3m |
Other Non-Current Assets | 41.5m |
Free Cash Flow Analysis
HNI Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
HNI Corp
Revenue
|
2.5B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-820.7m
USD
|
Operating Income
|
212.7m
USD
|
Other Expenses
|
-73.2m
USD
|
Net Income
|
139.5m
USD
|
HNI Profitability Score
Profitability Due Diligence
HNI Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
HNI Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
HNI Solvency Score
Solvency Due Diligence
HNI Corp's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
HNI Corp's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HNI Price Targets Summary
HNI Corp
According to Wall Street analysts, the average 1-year price target for
HNI
is 62.9 USD
with a low forecast of 60.6 USD and a high forecast of 66.15 USD.
Dividends
Current shareholder yield for HNI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HNI
stock under the Base Case scenario is
58.46
USD.
Compared to the current market price of 41.2 USD,
HNI Corp
is
Undervalued by 30%.