Harvey Norman Holdings Ltd banner

Harvey Norman Holdings Ltd
OTC:HNORY

Watchlist Manager
Harvey Norman Holdings Ltd Logo
Harvey Norman Holdings Ltd
OTC:HNORY
Watchlist
Price: 12.5 USD Market Closed
Market Cap: $3.1B

EV/EBIT

8.8
Current
16%
Cheaper
vs 3-y average of 10.5

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
8.8
=
Enterprise Value
$7.6B
/
EBIT
AU$832m

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
8.8
=
Enterprise Value
$7.6B
/
EBIT
AU$832m

Valuation Scenarios

Harvey Norman Holdings Ltd is trading below its 3-year average

If EV/EBIT returns to its 3-Year Average (10.5), the stock would be worth $14.91 (19% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-11%
Maximum Upside
+91%
Average Upside
40%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 8.8 $12.5
0%
3-Year Average 10.5 $14.91
+19%
5-Year Average 7.8 $11.14
-11%
Industry Average 14.3 $20.25
+62%
Country Average 16.8 $23.87
+91%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
$7.6B
/
Jan 2026
AU$832m
=
8.8
Current
$7.6B
/
Jun 2026
AU$811.8m
=
9.4
Forward
$7.6B
/
Jun 2027
AU$864m
=
8.8
Forward
$7.6B
/
Jun 2028
AU$913.6m
=
8.3
Forward
$7.6B
/
Jun 2029
AU$1B
=
7.5
Forward
$7.6B
/
Jun 2030
AU$972.5m
=
7.8
Forward
$7.6B
/
Jun 2031
AU$968.9m
=
7.8
Forward
$7.6B
/
Jun 2032
AU$1B
=
7.6
Forward
$7.6B
/
Jun 2033
AU$1B
=
7.4
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 Distribution

Lower than 93% of companies in Australia
Percentile
7th
Based on 1 236 companies
7th percentile
4.9
Low
0 — 10.7
Typical Range
10.7 — 24.5
High
24.5 —
Distribution Statistics
Australia
Min 0
30th Percentile 10.7
Median 16.8
70th Percentile 24.5
Max 6 797.5

Harvey Norman Holdings Ltd
Glance View

Harvey Norman Holdings Ltd., an Australian retail giant, has been a household name since it was founded by Gerry Harvey and Ian Norman in 1982. From its humble beginnings, the company has grown into a sprawling empire, headquartered in Sydney, with an impressive network of franchises. At its core, Harvey Norman operates a unique business model that weaves together franchising and property ownership. The company's retail strategy focuses primarily on furniture, bedding, computers, communications, and consumer electrical products, drawing in a broad spectrum of customers looking for value, range, and customer service excellence. With a keen focus on consumer needs and innovative retail experiences, Harvey Norman stores offer a one-stop-shop for diverse lifestyle needs. In terms of its financial architecture, Harvey Norman is not merely a retailer, but also a formidable property magnate. The company strategically acquires retail space which it leases to franchise owners, creating a dual-income stream of retail sales and rent. This model allows Harvey Norman to not only gain from the retail margin but also to benefit from the appreciation and stable income of its property portfolio. Over the years, the franchisee model has empowered independent operators to manage stores under Harvey Norman's umbrella, while the company retains control over the strategic direction, marketing, and branding efforts. This blend of retail prowess and real estate acumen has carved out a unique niche for Harvey Norman in the competitive landscape of retail, securing its place as a robust and dynamic player in the industry.

HNORY Intrinsic Value
13.34 USD
Undervaluation 6%
Intrinsic Value
Price $12.5
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