|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.74 USD | -0.54% |
|
-3.99% | -5.54% |
| 06-29 | HNI Corporation(NYSE:HNI) dropped from Russell Small Cap Comp Growth Benchmark | CI |
| 06-29 | HNI Corporation(NYSE:HNI) dropped from Russell 2500 Growth Benchmark | CI |
Company Valuation: HNI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,860 | 1,197 | 1,940 | 2,342 | 3,024 | 2,876 | - | - |
| Change | - | -35.66% | 62.07% | 20.74% | 29.09% | -4.89% | - | - |
| Enterprise Value (EV) | 1,860 | 1,197 | 2,354 | 2,342 | 3,024 | 2,876 | 2,876 | 2,876 |
| Change | - | -35.66% | 96.62% | -0.48% | 29.09% | -4.89% | 0% | 0% |
| P/E | 31.4x | 9.84x | 38.2x | 17x | 38.4x | 12.6x | 8.04x | 7.13x |
| PBR | 3.08x | 1.96x | 2.43x | 2.83x | 1.13x | 1.41x | 1.2x | - |
| PEG | - | 0x | -0.6x | 0x | -0.6x | 0x | 0.1x | 0.6x |
| Capitalization / Revenue | 0.85x | 0.51x | 0.8x | 0.93x | 1.07x | 0.48x | 0.46x | 0.43x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.48x | 0.46x | 0.43x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 4.09x | 3.69x | 3.15x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.18x | 5.3x | 4.78x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 20.3x | 5.3x | - |
| FCF Yield | 3.5% | 1.75% | 9.76% | 7.42% | 6.96% | 4.94% | 18.9% | - |
| Dividend per Share 2 | 1.235 | 1.27 | 1.28 | - | 1.35 | 1.49 | 1.49 | 1.56 |
| Rate of return | 2.89% | 4.39% | 3.07% | - | 3.17% | 3.73% | 3.73% | 3.9% |
| EPS 2 | 1.36 | 2.94 | 1.09 | 2.88 | 1.11 | 3.16 | 4.97 | 5.6 |
| Distribution rate | 90.8% | 43.2% | 117% | - | 122% | 47.2% | 30% | 27.9% |
| Net sales 1 | 2,184 | 2,362 | 2,434 | 2,526 | 2,839 | 5,998 | 6,239 | 6,698 |
| EBITDA 1 | 183.8 | 212.6 | 273 | 325.6 | 351 | 703.4 | 778.7 | 913.7 |
| EBIT 1 | 100.7 | 128.4 | 178.1 | 217.8 | 243.9 | 465.3 | 542.9 | 601.3 |
| Net income 1 | 59.81 | 123.9 | 49.2 | 139.5 | 54.2 | 227.2 | 356.2 | 399.6 |
| Net Debt | - | - | 413.6 | - | - | - | - | - |
| Reference price 2 | 42.71 | 28.94 | 41.65 | 49.00 | 42.58 | 39.95 | 39.95 | 39.95 |
| Nbr of stocks (in thousands) | 43,559 | 41,364 | 46,579 | 47,804 | 71,017 | 71,993 | - | - |
| Announcement Date | 2/28/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/25/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.64x | - | - | 3.73% | 2.88B | |
| 20.31x | 2.46x | 12.39x | 1.09% | 4.25B | |
| 13.08x | 1.06x | 5.49x | 4% | 2.75B | |
| 9.58x | 0.61x | 5.91x | 4.75% | 1.33B | |
| 5.14x | - | - | 7.73% | 358M | |
| 19.52x | - | - | - | 287M | |
| Average | 13.38x | 1.38x | 7.93x | 4.26% | 1.98B | |
| Weighted average by Cap. | 15.09x | 1.70x | 9.07x | 3.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HNI Stock
- Valuation HNI Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
