HNI Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-96.9% vs price
Base Case (Median)
-91.1% vs price
Bull Case (75th pct.)
-82.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6.94 | -85.6% | High (40%) |
| PE Comparable | $1.69 | -96.5% | Medium (25%) |
| Growth Trajectory DCF | $1.42 | -97.1% | Medium (20%) |
| Graham Number | $8.86 | -81.7% | Medium (30%) |
| EV/EBITDA | $49.16 | 1.7% | Medium (20%) |
| Earnings Power Value | $-2.84 | -105.9% | Medium (50%) |
Based on 6 out of 8 methods, HNI appears overvalued at the current price of $48.32. The base case fair value of $4.32 implies 91.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.