HNI Corporation

HNI US Industrials Office Services & Supplies
S&P 600
$46.87
+1.23%
Delayed · cached 15 min

Fair value analysis

HNI
HNI Corporation
IndustrialsOffice Services & Supplies
$46.87
Close used for this calculation
$32.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability9/25
Returns3/25
Balance Sheet14/25
Efficiency9/25
Growth4/25
Average
Quality radar
35Prof.9/25Ret.3/25Eff.9/25B.Sht14/25Growth4/25

Consensus fair value

$32.98
Above FV
▼ -29.6% against the close used
Model range $1.11 – $53.46
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$1.11Fair value$32.98Bull$53.46
FairClose
52-week traded range
52W low $29.2552W high $52.55

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

HNI Corporation closed at $46.87, 42.1% above the consensus fair value of $32.98 drawn from 9 valuation models.

Financial DNA score 35/100 — Average. P/E of 42.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$53.46
+14.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
$25.02
-46.6%
√(22.5 × EPS × BVPS)
EPS=1.11, BVPS=25.06 · outside Graham range (P/E 42.2, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
$22.20
-52.6%
EPS × 20x (sector P/E)
EPS=1.11, Sector P/E=20x
Peter Lynch (PEG)
$1.11
-97.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1.11, g=1%
EV/EBITDA
$27.93
-40.4%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=233.1M
Dividend Discount (DDM)
$17.21
-63.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.35, r=10%, g=2%
Book Value (P/B)
$7.52
-84.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=25.06, ROE=3%, g=3%, r=10%
Reverse DCF
$46.87
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.2% | Historical: 1%
Margin of Safety
$25.17
-46.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33.56, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.