HNI Corp
NYSE:HNI

Watchlist Manager
HNI Corp Logo
HNI Corp
NYSE:HNI
Watchlist
Price: 37.7 USD 1.32% Market Closed
Market Cap: $2.7B

EV/EBIT

15.5
Current
28%
More Expensive
vs 3-y average of 12.2

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.

EV/EBIT
15.5
=
Enterprise Value
$3.4B
/
EBIT
$241.6m

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.

EV/EBIT
15.5
=
Enterprise Value
$3.4B
/
EBIT
$241.6m

Valuation Scenarios

HNI Corp is trading above its 3-year average

If EV/EBIT returns to its 3-Year Average (12.2), the stock would be worth $29.53 (22% downside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-22%
Maximum Upside
+26%
Average Upside
0%
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
=
15.5
Current
$3.4B
/
Dec 2026
$486.8m
=
6.9
Forward
$3.4B
/
Dec 2027
$566.6m
=
5.9
Forward
$3.4B
/
Dec 2029
$726.4m
=
4.6
Forward
$3.4B
/
Dec 2030
$803.3m
=
4.2
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
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
MillerKnoll Inc
NASDAQ:MLKN
1.2B USD 6.7 111.4
JP
Pilot Corp
TSE:7846
178.3B JPY 8.6 14.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
HNI Corp
NYSE:HNI
Average EV/EBIT: 11
15.5
44%
0.4
US
MSA Safety Inc
NYSE:MSA
17.3
10%
1.7
CN
Shanghai M&G Stationery Inc
SSE:603899
10.5
N/A N/A
FR
Societe BIC SA
PAR:BB
8.5
5%
1.7
US
Pitney Bowes Inc
NYSE:PBI
10.7
6%
1.8
JP
Kokuyo Co Ltd
TSE:7984
10.1
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
10.2
6%
1.7
JP
Okamura Corp
TSE:7994
9.6
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
6.7
18%
0.4
JP
Pilot Corp
TSE:7846
8.6
N/A N/A
P/E Multiple
Earnings Growth PEG
US
HNI Corp
NYSE:HNI
Average P/E: 29.3
49.6
108%
0.5
US
MSA Safety Inc
NYSE:MSA
23.8
14%
1.7
CN
Shanghai M&G Stationery Inc
SSE:603899
17.6
11%
1.6
FR
Societe BIC SA
PAR:BB
28.3
37%
0.8
US
Pitney Bowes Inc
NYSE:PBI
16.2
23%
0.7
JP
Kokuyo Co Ltd
TSE:7984
17.1
8%
2.1
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
14
5%
2.8
JP
Okamura Corp
TSE:7994
9.7
6%
1.6
US
M
MillerKnoll Inc
NASDAQ:MLKN
111.4
N/A N/A
JP
Pilot Corp
TSE:7846
14.8
N/A N/A

Market Distribution

In line with most companies in the United States of America
Percentile
37th
Based on 8 638 companies
37th percentile
15.5
Low
0 — 13.6
Typical Range
13.6 — 27.8
High
27.8 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 13.6
Median 19.6
70th Percentile 27.8
Max 1 826 183.2

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.

HNI Intrinsic Value
67.71 USD
Undervaluation 44%
Intrinsic Value
Price $37.7
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