HNI Corp
NYSE:HNI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (12.2), the stock would be worth $29.53 (22% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 15.5 | $37.7 |
0%
|
| 3-Year Average | 12.2 | $29.53 |
-22%
|
| 5-Year Average | 13.1 | $31.78 |
-16%
|
| Industry Average | 17.6 | $42.62 |
+13%
|
| Country Average | 19.6 | $47.58 |
+26%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$3.4B
|
/ |
Jan 2026
$241.6m
|
= |
|
|
$3.4B
|
/ |
Dec 2026
$486.8m
|
= |
|
|
$3.4B
|
/ |
Dec 2027
$566.6m
|
= |
|
|
$3.4B
|
/ |
Dec 2029
$726.4m
|
= |
|
|
$3.4B
|
/ |
Dec 2030
$803.3m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
HNI Corp
NYSE:HNI
|
2.7B USD | 15.5 | 49.6 | |
| US |
|
MSA Safety Inc
NYSE:MSA
|
6.6B USD | 17.3 | 23.8 | |
| CN |
|
Shanghai M&G Stationery Inc
SSE:603899
|
23.1B CNY | 10.5 | 17.6 | |
| FR |
|
Societe BIC SA
PAR:BB
|
2.4B EUR | 8.5 | 28.3 | |
| US |
|
Pitney Bowes Inc
NYSE:PBI
|
2.3B USD | 10.7 | 16.2 | |
| JP |
|
Kokuyo Co Ltd
TSE:7984
|
366.7B JPY | 10.1 | 17.1 | |
| US |
|
Steelcase Inc
NYSE:SCS
|
1.9B USD | 13.4 | 20.1 | |
| US |
|
Interface Inc
NASDAQ:TILE
|
1.6B USD | 10.2 | 14 | |
| JP |
|
Okamura Corp
TSE:7994
|
236.1B JPY | 9.6 | 9.7 | |
| US |
M
|
MillerKnoll Inc
NASDAQ:MLKN
|
1.2B USD | 6.7 | 111.4 | |
| JP |
|
Pilot Corp
TSE:7846
|
178.3B JPY | 8.6 | 14.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 19.6 |
| 70th Percentile | 27.8 |
| Max | 1 826 183.2 |
Other Multiples
HNI Corp
Glance View
In the heartland of America, HNI Corporation has carved a distinct niche in the world of office furniture and hearth products. Born in Muscatine, Iowa, in 1944, as a humble manufacturing outfit, the company has blossomed into a powerhouse known for its innovative design and commitment to quality. Though it began modestly, HNI swiftly recognized the potential of the office furniture market, leveraging its manufacturing prowess to create well-crafted products that catered to evolving workspace needs. Creating beautifully functional spaces, it offers a broad range of products from desks and chairs to filing cabinets, all designed with an eye for the modern office environment. Their extensive portfolio includes globally recognized brands like HON and Allsteel, known for blending practical design with aesthetic appeal. Beyond supplying office furniture, HNI has diversified its revenue streams by stepping into the hearth products market, which complements its furniture business by catering to the home environment. Through brands like Heatilator and Heat & Glo, HNI delivers fireplaces and stoves that are not just sources of warmth but design elements that transform living spaces. This dual focus on both commercial and home environments ensures a balanced approach to business, with each sector buffering the other during economic fluctuations. By combining an efficient production model with keen market insights, HNI has adeptly navigated the challenges of the modern business landscape, continuing to generate revenue through a strategic mix of design innovation and operational efficiency.