HNI Corp (HNI) is overvalued and SharkNinja Inc (SN) is overvalued.
Both trade above our estimate of their intrinsic value. SN is the closer of the two: -58%, against -218% for HNI.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 8.3% (average of 3 methods) values the shares at $15.01; the price of $47.79 is 218% above that value, and 79% of that value comes from beyond year five.
Leak Score 0/100 on 2 of 12 signals
Discounting its cash flows at 10.7% (average of 3 methods) values the shares at $107.05; the price of $169.01 is 58% above that value, and 72% of that value comes from beyond year five.
Leak Score 47/100 on 6 of 12 signals
| Metric | HNI | SN |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $47.79 | $169.01 |
| Intrinsic value | $15.01 | $107.05 |
| Margin of safety | -218% | -58% |
| Leak Score | 0/100 (2/12) | 47/100 (6/12) |
| Market cap | $3.4B | $23.8B |
| Revenue growth, 5 years | 7.7% | 18.4% |
| Operating margin | 5.6% | 13.9% |
| Net margin | 0.1% | 10.1% |
| Return on equity | 0.3% | 27.5% |
| Debt to equity | 0.91 | 0.32 |
| P/E | 434.1x | 34.5x |
| Forward P/E | 9.9x | 22.3x |
| P/B | 1.9x | 8.4x |
| Dividend yield | 3.1% | — |