Relative Value

The Relative Value of one HNI stock under the Base Case scenario is hidden USD. Compared to the current market price of 45.33 USD, HNI Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HNI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

HNI Competitors Multiples
HNI Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
HNI Corp
NYSE:HNI
3.2B USD 1.2 22.7 10.7 15.5
US
MSA Safety Inc
NYSE:MSA
7.6B USD 4.1 27.5 17 20.1
CN
Shanghai M&G Stationery Inc
SSE:603899
24.8B CNY 1 18.7 12.9 12.9
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.9 9.3 3.8 5.4
JP
Kokuyo Co Ltd
TSE:7984
383.6B JPY 1.1 17.9 8.2 10.7
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.8B USD 1.4 16.3 9.7 12.3
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 22 9.7 14.2
JP
Okamura Corp
TSE:7994
247.9B JPY 0.8 10.2 7.6 10.1
US
MillerKnoll Inc
NASDAQ:MLKN
1.4B USD 0.4 -54.6 7.8 11.4
JP
Pilot Corp
TSE:7846
183.4B JPY 1.5 15.2 6.4 8.9
P/E Multiple
Earnings Growth PEG
US
HNI Corp
NYSE:HNI
Average P/E: 18
22.7
18%
1.3
US
MSA Safety Inc
NYSE:MSA
27.5
14%
2
CN
Shanghai M&G Stationery Inc
SSE:603899
18.7
7%
2.7
FR
Societe BIC SA
PAR:BB
9.3
2%
4.6
JP
Kokuyo Co Ltd
TSE:7984
17.9
7%
2.6
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
16.3
16%
1
US
Pitney Bowes Inc
NYSE:PBI
22
N/A N/A
JP
Okamura Corp
TSE:7994
10.2
3%
3.4
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -54.6 N/A N/A
JP
Pilot Corp
TSE:7846
15.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
HNI Corp
NYSE:HNI
Average EV/EBITDA: 9.3
10.7
33%
0.3
US
MSA Safety Inc
NYSE:MSA
17
9%
1.9
CN
Shanghai M&G Stationery Inc
SSE:603899
12.9
15%
0.9
FR
Societe BIC SA
PAR:BB
3.8
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.2
N/A N/A
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
9.7
12%
0.8
US
Pitney Bowes Inc
NYSE:PBI
9.7
31%
0.3
JP
Okamura Corp
TSE:7994
7.6
10%
0.8
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.8
N/A N/A
JP
Pilot Corp
TSE:7846
6.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
HNI Corp
NYSE:HNI
Average EV/EBIT: 12.3
15.5
38%
0.4
US
MSA Safety Inc
NYSE:MSA
20.1
10%
2
CN
Shanghai M&G Stationery Inc
SSE:603899
12.9
7%
1.8
FR
Societe BIC SA
PAR:BB
5.4
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
10.7
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
12.3
16%
0.8
US
Pitney Bowes Inc
NYSE:PBI
14.2
46%
0.3
JP
Okamura Corp
TSE:7994
10.1
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
11.4
N/A N/A
JP
Pilot Corp
TSE:7846
8.9
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett