HNI Corporation

HNI Corporation

HNIยทNYSE

$30.17

-3.0%
IndustrialsBusiness Equipment & Supplies

HNI Corporation, together with its subsidiaries, manufactures and sells workplace furnishings and residential building products primarily in the United States. The company operates through two segments, Workplace Furnishings and Residential Building Products. The Workplace Furnishings segment offers a range of commercial and home office furniture, including panel-based and freestanding furniture systems, seating, storage, tables, and architectural products under the HON, Allsteel, Beyond, Gunlocke, Maxon, HBF, OFM, Respawn, Lamex, and HNI India brands. This segment sells its products through independent dealers, wholesalers, office product distributors, e-commerce retailers, and wholesalers, as well as directly to end-user customers; and federal, state, and local governments. The Residential Building Products segment provides various gas, wood, electric, and pellet-fueled fireplaces; inserts; stoves; facings; and accessories primarily for home use under the Heatilator, Heat & Glo, Majestic, Monessen, Quadra-Fire, Harman, Vermont Castings, PelPro, SimpliFire, The Outdoor GreatRoom Company, and Stellar brand names. This segment markets its products through independent dealers and distributors, and corporation-owned distribution and retail outlets. The company was incorporated in 1944 and is headquartered in Muscatine, Iowa.

At a Glance

Live Snapshot
Market Cap$1.63B
EPS1.1300
P/E Ratio26.70
Earnings Date07/23/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 26.7).

Valuation inputs: P/E 26.7, earnings yield +3.7%, momentum -3.0%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +2.9%, ROIC +3.7%).

Profitability stack: net margin +1.9%, ROE +2.9%, ROIC +3.7%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +62.4%, momentum -3.0%, net margin +1.9%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

hni

HNI Corporation Market vs Earnings Trajectory

HNI ยท NYSE

Loading price and EPS data...

HNI Corporation

HNI Corporation Fair Value Envelope

HNI ยท NYSE

Our analysis suggests that HNI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $30.17, this represents a potential HIDDEN relative to our calculated worth for HNI Corporation.

Intrinsic Value
Current Price: $30.17
3Y-62.0%
5Y+15.0%
10Y-41.0%
3Y+20.0%
5Y+45.0%
10Y+29.0%
3Y-56.0%
5Y+29.0%
10Y-37.0%
3Y+240.0%
5Y+29.0%
10Y+24.0%
3Y+892.0%
5Y+15.0%
10Y+62.0%
3Y+245.0%
5Y+244.0%
10Y+267.0%
HNI Corporation

HNI Corporation Profit Bridge

HNI ยท NYSE
Revenue2.84B
Cost of Goods Sold (1.66B)
Gross Profit1.18B
Operating Expenses (937.00M)
Operating Income239.10M
Interest Expense (35.60M)
Other Income/Expense-148.30M
Pretax Income90.80M
Income Tax (36.50M)
Net Income54.20M
Net Income
54.20M

Profitability Analysis

Gross Margin

41.4%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

8.4%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

1.9%

Minimal profitability after all expenses. Limited financial flexibility for reinvestment or shareholder returns.

Effective Tax Rate

40.2%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

41.43%
Gross Profit Margin
4%
3Y+20.0%
5Y+16.0%
10Y+9.0%
8.42%
Operating Profit Margin
-2%
3Y+65.0%
5Y+64.0%
10Y+39.0%
1.91%
Net Profit Margin
-65%
3Y-64.0%
5Y-11.0%
10Y-51.0%
2.95%
Return on Equity
-82%
3Y-85.0%
5Y-58.0%
10Y-83.0%
1.11%
Return on Assets
-85%
3Y-87.0%
5Y-62.0%
10Y-83.0%
3.70%
Return on Invested Capital
-68%
3Y-62.0%
5Y-52.0%
10Y-63.0%
HNI

HNI Corporation Cash Conversion Engine

HNI ยท NYSE
Net Income54.20M
Depreciation & Amortization107.10M
Stock-Based Compensation0.00
Change in Working Capital26.00M
Others55.20M
Capital Expenditures-65.80M
Free Cash Flow210.40M

Cash Flow Quality Analysis

FCF Conversion Rate

388.2%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

23.8%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

+19.5%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$26.00M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

hni

HNI Corporation Funding & Solvency Profile

HNI ยท NYSE
Cash & Cash Equivalents71.40M
Net Receivables552.80M
Inventory490.50M
Other Current Assets175.40M
Total Current Assets1 B
Property, Plant & Equipment1.31B
Goodwill & Intangible Assets1.82B
Long-Term Investments0.00
Other Non-Current Assets344.60M
Total Non-Current Assets2 B
Total Assets
4.77B

Financial Health Analysis

Current Ratio

1.39x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

1.69x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

361 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

27% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

hni

HNI Corporation Street Expectations Map

HNI ยท NYSE

Wall Street analysts project that HNI stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 95.00, with estimates ranging from a low of 80.00 to a high of 110.00.

Lowest Target
80.00
165.16%
Consensus Target
95.00
214.88%
Highest Target
110.00
264.60%

The consensus 1-year price target stands at 95.00, with estimates ranging from a low of 80.00 to a high of 110.00.

Analyst Consensus Analysis

Upside Potential

+214.9%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

31.6% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

hni

HNI Corporation Insider Positioning

HNI ยท NYSE

During the last 12 months, insiders have purchased $52K and sold $197K worth of HNI shares, resulting in $145K of net selling activity.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

2.0K

104.40K

Net Activity

-104K

-$104K

6-9 Months

Bought

589

23.43K

Sold

0

0.00

Net Activity

+23K

+$23K

9-12 Months

Bought

626

28.13K

Sold

1.7K

92.38K

Net Activity

-64K

-$64K

Top Buyers

1
HJR

Hartnett John R.

Director

617 sharesโ€ข2 transactions

$26K

2
RDM

Roberts David Martin

Director

498 sharesโ€ข2 transactions

$21K

3
LJD

Lorenger Jeffrey D

Director, Officer: President & Ceo

100 sharesโ€ข1 transactions

$5K

Top Sellers

1
SBS

Smith Brian Scott

Officer: President, Hearth & Home Tech

2.0K sharesโ€ข1 transactions

$104K

2
CMM

Calado Miguel M

Director

1.7K sharesโ€ข1 transactions

$92K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $145K net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.26:1

Weak buy/sell ratio. Selling significantly exceeds buyingโ€”monitor for potential fundamental concerns.

Insider Participation

Moderate Buying

3 insider buyers vs. 2 sellers. More insiders buying than selling indicates positive sentiment.

0.00%
Dividend Yield
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
ย 

hni Dividend History

HNI
10Y CAGR +2%
Latest $0.35
Annual $1.37
5 year growth trend
Last Period: +3%