investorscraft@gmail.com

Intrinsic ValueHaverty Furniture Companies, Inc. (HVT)

Previous Close$25.32
Intrinsic Value
Upside potential
Previous Close
$25.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Haverty Furniture Companies, Inc. operates as a specialty retailer of residential furniture and accessories in the U.S., primarily serving the mid-to-high-end market segment. The company generates revenue through direct retail sales across its brick-and-mortar showrooms and e-commerce platform, offering a curated selection of quality furniture, bedding, and home decor. Havertys differentiates itself through in-house design services, flexible financing options, and a strong regional presence in the Southeast and Midwest, positioning it as a trusted brand for discerning homeowners. The company competes in a fragmented industry dominated by both large national chains and independent retailers, leveraging its customer-centric approach and localized merchandising to maintain market share. Its focus on full-service retail—combining product expertise with personalized service—helps sustain customer loyalty in a competitive landscape where online disruptors and discount retailers exert pricing pressure. Havertys’ emphasis on quality, durability, and timeless design appeals to a demographic prioritizing long-term value over low-cost alternatives.

Revenue Profitability And Efficiency

In FY 2024, Havertys reported revenue of $722.9 million, with net income of $19.96 million, reflecting a net margin of approximately 2.8%. Diluted EPS stood at $1.19, while operating cash flow reached $58.9 million, underscoring solid cash generation. Capital expenditures of $32.1 million suggest ongoing investments in store upgrades and digital capabilities, balancing growth with operational efficiency.

Earnings Power And Capital Efficiency

The company’s operating cash flow of $58.9 million demonstrates its ability to convert sales into cash, supporting reinvestment and shareholder returns. With a disciplined approach to capital allocation, Havertys maintains a focus on optimizing store productivity and e-commerce integration, though its net income margin indicates moderate earnings power relative to revenue scale.

Balance Sheet And Financial Health

Havertys holds $120.0 million in cash and equivalents against total debt of $218.4 million, reflecting a manageable leverage position. The balance sheet remains stable, with liquidity sufficient to fund operations and dividends. The debt level, while notable, is structured to support strategic initiatives without compromising financial flexibility.

Growth Trends And Dividend Policy

Revenue trends suggest steady demand in its core markets, though growth may be tempered by macroeconomic headwinds affecting discretionary spending. The company’s dividend of $0.96 per share signals a commitment to returning capital to shareholders, supported by consistent cash flow generation. Future growth may hinge on market share gains and operational efficiency improvements.

Valuation And Market Expectations

Trading at a modest earnings multiple, Havertys’ valuation reflects its niche positioning and cyclical exposure to the furniture retail sector. Market expectations likely factor in its regional strength and cash flow stability, though investor sentiment may be cautious given broader economic uncertainties impacting home furnishings demand.

Strategic Advantages And Outlook

Havertys’ strategic advantages lie in its service-oriented model, regional brand equity, and balanced omnichannel presence. The outlook remains contingent on consumer spending trends, with potential upside from market consolidation and design-led differentiation. Prudent cost management and selective expansion could bolster resilience in a competitive industry.

Sources

Company filings (10-K), investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount