HVT (Haverty Furniture) Intrinsic Value: Projected FCF: $45.78 (As of Sep. 02, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

HVT Haverty Furniture Companies Inc HVT
69 GF Score
Price $27.51
GF Value $24.79
Valuation Fairly Valued
! 9 Warning Signs
View Full Analysis

What is Haverty Furniture Intrinsic Value: Projected FCF?

Haverty Furniture HVT +1.18% 69 Intrinsic Value: Projected FCF is $45.78 as of Sep. 02, 2026. GuruFocus rates HVT with a GF Score™ of 69/100 and a GF Value™ of $24.79 (Fairly Valued). The stock has 9 warning signs investors should review. Among 765 Retail - Cyclical companies, Haverty Furniture ranks better than 60.52% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-02), Haverty Furniture's Intrinsic Value: Projected FCF is $45.78. The stock price of Haverty Furniture is $27.51. Therefore, Haverty Furniture's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Haverty Furniture's Intrinsic Value: Projected FCF or its related term are showing as below:

HVT' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.44   Med: 0.67   Max: 1.08
Current: 0.6

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Haverty Furniture was 1.08. The lowest was 0.44. And the median was 0.67.

HVT's Price-to-Projected-FCF is ranked better than
60.52% of 765 companies
in the Retail - Cyclical industry
Industry Median: 0.77 vs HVT: 0.60

Haverty Furniture  (NYSE:HVT) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Haverty Furniture's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=27.51/45.782198902093
=0.60

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Haverty Furniture Intrinsic Value: Projected FCF Related Terms


Haverty Furniture Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Haverty Furniture's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Haverty Furniture Intrinsic Value: Projected FCF Chart

Haverty Furniture Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 40.89 50.21 50.91 44.89 43.14

Haverty Furniture Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 44.49 46.34 43.14 42.12 45.78

HVT vs TTSH, LIVE, HD: Intrinsic Value: Projected FCF Comparison

For the Home Improvement Retail subindustry, Haverty Furniture's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Haverty Furniture Price-to-Projected-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Haverty Furniture's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Haverty Furniture's Price-to-Projected-FCF falls into.


HVT
69GF Score
Haverty Furniture Companies Inc HVT
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Haverty Furniture Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Haverty Furniture's Free Cash Flow(6 year avg) = $54.59.

Haverty Furniture's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*54.58736+294.072*0.8)/16.490
=45.78

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $45.78 mean?
Haverty Furniture (HVT) has a Intrinsic Value: Projected FCF of $45.78 as of Sep. 02, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Haverty Furniture and its competitors. According to the industry distribution chart, Haverty Furniture ranks #302 out of 765 companies in the Retail - Cyclical industry, placing it in the top 39.5%.
Is Haverty Furniture's Intrinsic Value: Projected FCF too high?
Haverty Furniture's current Intrinsic Value: Projected FCF is $45.78. The Retail - Cyclical industry median Intrinsic Value: Projected FCF is 0.77. Haverty Furniture's value of $45.78 is 5845.5% above this industry median. Based on the distribution chart, Haverty Furniture ranks #302 out of 765 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, Haverty Furniture has a GF Score™ of 69/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Haverty Furniture's Intrinsic Value: Projected FCF compare to TTSH and LIVE?
According to the Retail - Cyclical industry distribution chart, Haverty Furniture ranks #302 out of 765 companies for Intrinsic Value: Projected FCF. This puts Haverty Furniture in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.77. Haverty Furniture's value of $45.78 is 5845.5% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.77, based on 765 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Haverty Furniture's current Intrinsic Value: Projected FCF of $45.78 is 5845.5% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Haverty Furniture and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.77 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Haverty Furniture's current Intrinsic Value: Projected FCF is $45.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Haverty Furniture stock overvalued right now?
Based on GuruFocus' analysis, Haverty Furniture (HVT) is currently considered Fairly Valued. The stock's GF Value™ is $24.79, compared to a current price of $27.51 — trading 11% above its estimated fair value. The current Intrinsic Value: Projected FCF is $45.78 and 5845.5% above the Retail - Cyclical industry median of 0.77. Haverty Furniture's overall GF Score™ is 69/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Haverty Furniture (HVT), the current Intrinsic Value: Projected FCF is $45.78 as of Sep. 02, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Haverty Furniture (HVT) Overvalued in 2026?

Based on GuruFocus' analysis, Haverty Furniture stock appears to be overvalued. The current stock price of $27.51 is trading 11% above its estimated GF Value™ of $24.79. GuruFocus considers Haverty Furniture to be Fairly Valued.

Key valuation signals for HVT:

  • Intrinsic Value: Projected FCF: $45.78
  • GF Value™: $24.79 vs. price of $27.51 (11% above fair value)
  • GF Score™: 69/100 with 9 warning signs
  • Industry Position: 5845.5% above the Retail - Cyclical median (#302 of 765)

No single metric tells the full story. See the HVT stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Haverty Furniture Business Description

Other Exchanges HVT.A:USA25F:Germany
Address 780 Johnson Ferry Road, Suite 800, Atlanta, GA, USA, 30342
Haverty Furniture Companies Inc is a specialty retailer of residential furniture and accessories. It provides various products such as Sofa Tables, Sleepers, End Tables, Cocktail Tables, Accent Pieces, Display Cabinets, Wall Decor, floral and Tress, and other related products. The company operates in the Southern and Midwestern U.S. All its activities are encompassed in its Merchandise division. The company derives the majority of revenue from its upholstery products and, secondarily, from bedroom furniture.
69GF Score

Get the complete analysis for HVT

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$27.51
Price
$24.79
GF Value