HNI CORP (HNI)
Office Furniture (No Wood) · Materials · $2.3B
Intrinsic Value (Consensus)
$22.01
Current Price
$32.79
Margin of Safety
-32.9%
32.9% Above Intrinsic Value
Value: $22
Price: $33
Valuation Model Estimates
Current Price: $32.79
DCF (Discounted Cash Flow)
$29.71
Graham Number
$25.36
Earnings Power Value
$10.78
Relative Value (P/E)
$22.20
Dividend Discount Model
$4.10
Consensus Value
$22.01
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
51
Profitability
12/25
Strength
19/25
Valuation
7/25
Growth
13/25
Key Financials
- EPS (TTM)
- $1.11
- EPS (Forward)
- $1.13
- Book Value
- $25.74
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 3.0%
- Debt/Equity
- 70%
- Revenue Growth
- 12.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance