|
Real-time Estimate
Cboe BZX
17:25:07 20/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 46.72 USD | +1.39% |
|
-2.10% | +11.13% |
| 08-20 | HNI Boosts Share Buyback Program | MT |
| 08-19 | HNI Corp. announces an Increase in Equity Buyback. | 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 | 3,326 | - | - |
| Change | - | -35.66% | 62.07% | 20.74% | 29.09% | 9.99% | - | - |
| Enterprise Value (EV) | 1,860 | 1,197 | 2,354 | 2,342 | 3,024 | 3,326 | 3,326 | 3,326 |
| Change | - | -35.66% | 96.62% | -0.48% | 29.09% | 9.99% | 0% | 0% |
| P/E | 31.4x | 9.84x | 38.2x | 17x | 38.4x | 18.1x | 10.4x | 8.96x |
| PBR | 3.08x | 1.96x | 2.43x | 2.83x | 1.13x | 1.66x | 1.42x | - |
| PEG | - | 0x | -0.6x | 0x | -0.6x | 0x | 0.1x | 0.5x |
| Capitalization / Revenue | 0.85x | 0.51x | 0.8x | 0.93x | 1.07x | 0.56x | 0.54x | 0.51x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.56x | 0.54x | 0.51x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 4.79x | 4.5x | 3.99x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.89x | 6.19x | 5.51x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 49.6x | 7.86x | 6.93x |
| FCF Yield | 3.5% | 1.75% | 9.76% | 7.42% | 6.96% | 2.01% | 12.7% | 14.4% |
| Dividend per Share 2 | 1.235 | 1.27 | 1.28 | - | 1.35 | 1.36 | 1.425 | 1.46 |
| Rate of return | 2.89% | 4.39% | 3.07% | - | 3.17% | 2.95% | 3.09% | 3.17% |
| EPS 2 | 1.36 | 2.94 | 1.09 | 2.88 | 1.11 | 2.55 | 4.415 | 5.145 |
| Distribution rate | 90.8% | 43.2% | 117% | - | 122% | 53.3% | 32.3% | 28.4% |
| Net sales 1 | 2,184 | 2,362 | 2,434 | 2,526 | 2,839 | 5,984 | 6,196 | 6,570 |
| EBITDA 1 | 183.8 | 212.6 | 273 | 325.6 | 351 | 694.5 | 738.6 | 833.8 |
| EBIT 1 | 100.7 | 128.4 | 178.1 | 217.8 | 243.9 | 483.1 | 537.3 | 603.7 |
| Net income 1 | 59.81 | 123.9 | 49.2 | 139.5 | 54.2 | 184.4 | 318 | 370 |
| Net Debt | - | - | 413.6 | - | - | - | - | - |
| Reference price 2 | 42.71 | 28.94 | 41.65 | 49.00 | 42.58 | 46.08 | 46.08 | 46.08 |
| Nbr of stocks (in thousands) | 43,559 | 41,364 | 46,579 | 47,804 | 71,017 | 72,182 | - | - |
| Announcement Date | 28/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | 25/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.07x | - | - | 2.95% | 3.33B | |
| 21.06x | 3.76x | 14.61x | 1.2% | 6.9B | |
| 13.57x | 1.69x | 9.94x | 1.22% | 3.84B | |
| 14.11x | 1.18x | 6.01x | 3.66% | 3.02B | |
| 14.68x | 0.91x | 11.79x | 4.63% | 3.07B | |
| 17.45x | 0.62x | 6.4x | 2.91% | 2.3B | |
| 16.98x | - | - | 2.84% | 1.54B | |
| 15.3x | - | - | 2.13% | 1.48B | |
| 12.5x | 0.64x | 6.28x | 3.59% | 1.44B | |
| 58.63x | 4.56x | 31.81x | 0.18% | 1.33B | |
| Average | 20.23x | 1.91x | 12.41x | 2.53% | 2.82B | |
| Weighted average by Cap. | 18.76x | 2.15x | 11.84x | 2.4% |
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
Select your edition
All financial news and data tailored to specific country editions
