investorscraft@gmail.com

Intrinsic Value of HNI Corporation (HNI)

Previous Close$51.66
Intrinsic Value
Upside potential
Previous Close
$51.66

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

HNI Corporation operates in the office furniture and hearth products industries, serving both commercial and residential markets. The company generates revenue through the design, manufacture, and sale of workplace furnishings, including desks, seating, and storage solutions, as well as fireplaces, stoves, and related accessories. Its diversified portfolio allows it to cater to a broad customer base, ranging from corporate clients to homeowners seeking premium hearth products. HNI maintains a competitive edge through innovation, ergonomic design, and energy-efficient solutions, positioning itself as a trusted provider in its sectors. The company's market position is reinforced by its strong brand recognition, extensive distribution network, and commitment to sustainability, which resonates with environmentally conscious buyers. While the office furniture segment faces cyclical demand tied to economic conditions, the hearth products business provides stability through recurring revenue streams and seasonal demand patterns.

Revenue Profitability And Efficiency

HNI reported revenue of $2.53 billion for the fiscal year ending December 28, 2024, with net income of $139.5 million, translating to diluted EPS of $2.88. Operating cash flow stood at $226.7 million, reflecting efficient working capital management. Capital expenditures of $52.9 million indicate disciplined reinvestment in the business, supporting future growth while maintaining profitability.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 5.5%. Operating cash flow of $226.7 million underscores its ability to convert earnings into cash, supporting both operational needs and strategic initiatives. The balance between capital expenditures and cash generation highlights prudent capital allocation, ensuring sustainable growth without overleveraging.

Balance Sheet And Financial Health

HNI's balance sheet shows $22.5 million in cash and equivalents against total debt of $496.8 million, indicating a manageable leverage position. The company's financial health appears stable, with sufficient liquidity to meet short-term obligations and invest in growth opportunities. The debt level is reasonable relative to its cash flow generation capacity, suggesting a balanced approach to financing.

Growth Trends And Dividend Policy

HNI has maintained a consistent dividend policy, paying $1.33 per share annually, reflecting its commitment to returning capital to shareholders. Growth trends are influenced by demand in the office furniture and hearth products markets, with potential upside from economic recovery and increased corporate spending. The company's ability to adapt to hybrid work trends and energy-efficient home solutions could drive future growth.

Valuation And Market Expectations

With a diluted EPS of $2.88 and a dividend yield anchored by its $1.33 per share payout, HNI's valuation reflects its steady earnings and shareholder returns. Market expectations likely hinge on its ability to navigate cyclical demand in office furniture and capitalize on stable hearth product sales. The company's valuation metrics should be assessed against industry peers for relative performance.

Strategic Advantages And Outlook

HNI's strategic advantages include its diversified product portfolio, strong brand equity, and focus on sustainable solutions. The outlook remains cautiously optimistic, with opportunities in ergonomic office solutions and energy-efficient hearth products offsetting potential macroeconomic headwinds. The company's ability to innovate and adapt to changing market dynamics will be critical to maintaining its competitive position and driving long-term value.

Sources

10-K filing, company financial statements

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