HNI CORP (HNI)
Office Furniture (No Wood) · Materials · $1.6B
Intrinsic Value (Consensus)
$22.01
Current Price
$22.20
Margin of Safety
-0.9%
0.9% Above Intrinsic Value
Value: $22
Price: $22
Valuation Model Estimates
Current Price: $22.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance