US · HNI
HNI Corporation
- Sector
- Industrials · Business Equipment & Supplies
- Headquarters
- Muscatine, IA 52761-0071
- Website
- hnicorp.com
Price · as of 2026-01-03
$37.44
Market cap 2.15B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | $22.21 | -40.68% |
| Graham-Dodd Method(GD) | $24.22 | -35.31% |
| Graham Formula(GF) | $22.62 | -39.58% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | $0.00 | $18.54 | |||
| 2013 | $0.00 | $15.21 | |||
| 2014 | $0.00 | $21.41 | |||
| 2015 | $0.71 | $27.56 | |||
| 2016 | $0.00 | $7.56 | |||
| 2017 | $0.00 | $14.30 | |||
| 2018 | $0.00 | $25.18 | |||
| 2019 | $1.91 | $19.86 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $26.73 | |||
| 2022 | $3.17 | $47.46 | |||
| 2023 | $0.00 | $12.16 | |||
| 2024 | $2.98 | $34.62 | |||
| 2025 | |||||
| 2026 | $44.73 | $7.19 | $24.22 | $22.62 |
AI valuation
Our deep-learning model estimates HNI Corporation's (HNI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $37.44
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$22.21
-40.68% upside
Graham-Dodd
$24.22
-35.31% upside
Graham Formula
$22.62
-39.58% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HNI | HNI Corporation | $37.44 | 2.15B | — | -41% | -35% | -40% | 39.53 | 1.17 | 0.75 | 15.24 | — | 16.11 | 41.43% | 8.42% | 1.91% | — | — | — | 0.89 | 6.72 | 1.24 | 0.69 | 6.09 | — | — | — | -1.96% | 0.02 | — | 2.95% | 116.40% | 6.85% | 14.88 | -84.93 | 1.25 | 1.23 |
| CECO | CECO Environmental Corp. | $60.45 | 2.15B | +26% | +640% | -87% | +6% | 40.81 | 6.43 | 2.64 | 26.56 | 14.55 | -30.21 | 32.68% | 6.68% | 6.46% | 17.71% | 8.62% | 6.05% | 0.08 | 2.47 | 1.34 | 0.67 | -0.11 | 28056.00% | 3879.00% | -17349.00% | -0.27% | 0.02 | -1.43% | 0.00% | 0.00% | 10.79% | 39.34 | -371.07 | 2.63 | 3.43 |
| CMBT | Cmb.Tech N.V. | $14.81 | 3.4B | +166% | -76% | — | — | 2.13 | 1.49 | 1.89 | 8.16 | 47.64 | 1.51 | 59.82% | 106.62% | 92.62% | 46.98% | 30.16% | 22.74% | 2.20 | 6.87 | 1.20 | 0.59 | 4.84 | 447.00% | -2387.00% | -22421.00% | -35.63% | 1.12 | -19.07% | 60.75% | 129.40% | 67.59% | 4.35 | -6.89 | 4.64 | 1.78 |
| DXPE | DXP Enterprises, Inc. | $138.47 | 2.17B | -3% | +146% | -79% | -20% | 25.28 | 4.50 | 1.11 | 9.25 | 93.57 | -28.93 | 31.54% | 8.77% | 4.40% | 19.25% | 21.38% | 5.84% | 0.17 | 2.92 | 3.34 | 2.57 | -1.00 | 2701.00% | 1189.00% | -3003.00% | 2.41% | 0.35 | 8.77% | 0.00% | 0.10% | 34.08% | 11.44 | 37.48 | 1.00 | 3.53 |
| MVST | Microvast Holdings, Inc. | $2.24 | 735.13M | +1,059% | -38% | — | — | -2.54 | 1.28 | 1.31 | -4.86 | -3.20 | 1.33 | 31.48% | -30.57% | -51.46% | -41.06% | -17.52% | -19.08% | 0.85 | -11.95 | 1.30 | 0.66 | -1.65 | 7941.00% | 2387.00% | -9050.00% | -5.01% | 0.01 | -3.76% | 0.00% | 0.00% | 0.00% | -6.48 | -30.22 | 1.98 | -0.96 |
| PBI | Pitney Bowes Inc. | $10.73 | 1.85B | +240% | -60% | — | -86% | 12.88 | -2.32 | 0.98 | 9.34 | — | -1.19 | 54.10% | 20.45% | 7.65% | -20.96% | 27.64% | 4.41% | -2.77 | 3.81 | 0.71 | 0.62 | 4.77 | -17434.00% | -661.00% | 9118.00% | 16.08% | 0.24 | 28.48% | 2.74% | 35.30% | 23.04% | 9.79 | 12.64 | 2.00 | 2.29 |
| ROCK | Gibraltar Industries, Inc… | $45.48 | 1.34B | +48% | -60% | -25% | — | -30.39 | 1.42 | 1.19 | 8.18 | — | 2.69 | 26.88% | 10.81% | 8.59% | -4.44% | 11.09% | -3.31% | 0.05 | — | 1.72 | 0.64 | -0.44 | -2713.00% | -1324.00% | -4105.00% | 6.74% | 0.37 | 10.67% | 0.00% | 0.00% | 4.73% | 10.42 | 14.07 | 1.13 | 4.97 |
| SCS | Steelcase Inc. | $16.14 | 1.85B | +94% | -66% | -69% | -45% | 9.73 | 1.23 | 0.37 | 5.77 | 19.47 | 1.95 | 33.05% | 4.99% | 3.81% | 13.13% | 12.04% | 5.29% | 0.63 | 6.15 | 1.54 | 1.06 | 1.06 | 5000.00% | 20.00% | -6124.00% | 8.63% | 0.22 | 8.58% | 4.05% | 39.40% | 12.00% | 8.78 | 13.69 | 0.44 | 2.87 |
| VVX | V2X, Inc. | $69.75 | 2.17B | -13% | +50% | — | -59% | 28.76 | 2.06 | 0.50 | 10.19 | 22.67 | -2.69 | 8.33% | 4.34% | 1.74% | 7.38% | 7.90% | 2.35% | 1.08 | 2.29 | 1.22 | 1.09 | 2.68 | 12685.00% | 365.00% | -2985.00% | 7.59% | 0.18 | 8.96% | 0.00% | 0.00% | 5.06% | 15.65 | 17.88 | 0.68 | 2.31 |
| ZIM | ZIM Integrated Shipping S… | $28.83 | 3.47B | +201% | +16% | +75% | +4,145% | 0.91 | 0.49 | 0.23 | 1.54 | — | 0.50 | 32.89% | 29.48% | 25.48% | 66.36% | 35.67% | 21.83% | 1.49 | 5.31 | 1.25 | 1.16 | 1.23 | -17948.00% | 6325.00% | 29131.00% | 179.98% | 1.44 | 52.01% | 29.46% | 26.90% | 29.46% | 2.36 | 1.66 | 0.70 | 1.94 |
About HNI Corporation
HNI Corporation, together with its subsidiaries, manufactures and sells workplace furnishings and residential building products primarily in the United States. The company operates through two segments, Workplace Furnishings and Residential Building Products. The Workplace Furnishings segment offers a range of commercial and home office furniture, including panel-based and freestanding furniture systems, seating, storage, tables, and architectural products under the HON, Allsteel, Beyond, Gunlocke, Maxon, HBF, OFM, Respawn, Lamex, and HNI India brands. This segment sells its products through independent dealers, wholesalers, office product distributors, e-commerce retailers, and wholesalers, as well as directly to end-user customers; and federal, state, and local governments. The Residential Building Products segment provides various gas, wood, electric, and pellet-fueled fireplaces; inserts; stoves; facings; and accessories primarily for home use under the Heatilator, Heat & Glo, Majestic, Monessen, Quadra-Fire, Harman, Vermont Castings, PelPro, SimpliFire, The Outdoor GreatRoom Company, and Stellar brand names. This segment markets its products through independent dealers and distributors, and corporation-owned distribution and retail outlets. The company was incorporated in 1944 and is headquartered in Muscatine, Iowa.
- CEO
- Jeffrey D. Lorenger
- Employees
- 7.6K
- Beta
- 0.92
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($22.21 ÷ $37.44) − 1 = -40.68% (DCF, example).