DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Haverty Furniture Companies, Inc. (HVT)

Consumer Cyclical | Home Improvement

Today's Price

$27.67

Today's Fair Value

$16.08 -41.89%

Margin of Safety

-72.08%

Projected Value (5Y)

$25.90 -6.4%

Dividends Paid (5Y)

$6.47

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 0.92% | CAGR (5y): -22.66%

Diluted Shares Growth Rate

Regression: -3.56% | CAGR (5y): -2.8%

Dividend Growth Rate

Regression: 11.92% | CAGR (5y): -13.46%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 12.46x)

Discount Rate