HVT - NYSE

Haverty Furniture Companies, Inc.

Haverty Furniture Companies, Inc.

HVTยทNYSE

$22.73

-0.50%
Consumer CyclicalHome Improvement

Haverty Furniture Companies, Inc. operates as a specialty retailer of residential furniture and accessories in the United States. The company offers furniture merchandise under the Havertys brand name. It also provides custom upholstery products and eclectic looks; and mattress product lines under the Sealy, Stearns and Foster, Tempur-Pedic, and Serta names, as well as private label Skye name. The company sells home furnishings through its retail stores, as well as through its Website. As of December 31, 2021, it operated 121 showrooms in 16 states in the Southern and Midwestern regions. Haverty Furniture Companies, Inc. was founded in 1885 and is headquartered in Atlanta, Georgia.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$365.77M
EPS1.2200
P/E Ratio18.63
Earnings Date07/29/2026
Haverty Furniture Companies, Inc.

Haverty Furniture Companies, Inc. Fair Value Envelope

HVT ยท NYSE

Our analysis suggests that HVT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $22.725, this represents a potential HIDDEN relative to our calculated worth for Haverty Furniture Companies, Inc..

HIDDEN
Intrinsic Value
Current Price: $22.725

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4.1B
+ Cash & Equivalents$131.9M
Firm Value$4.2B
- Debt$216.4M
Equity Value$4.0B
/ Shares Outstanding16,266,212B
DCF Value$246
UNDERVALUED BY 984%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$64.7M
$79.6M
$97.8M
$120.3M
$147.9M
$181.9M
$223.6M
$274.9M
$338.0M
$415.6M
Maintenance CapEx
-$4.8M
-$5.9M
-$7.3M
-$9.0M
-$11.1M
-$13.6M
-$16.7M
-$20.5M
-$25.3M
-$31.1M
Owner Earnings
$59.9M
$73.6M
$90.5M
$111.3M
$136.9M
$168.3M
$206.9M
$254.4M
$312.8M
$384.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$55.5M
$63.1M
$71.9M
$81.8M
$93.1M
$106.0M
$120.7M
$137.4M
$156.5M
$178.1M
Terminal Value represents 74.0% of Enterprise Value

Related Guides

Blog Categories

Continue your HVT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.