Projected Income Statement: Haverty Furniture Companies, Inc.

Forecast Balance Sheet: Haverty Furniture Companies, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 2/15/22 A 2/21/23 A 2/21/24 A 2/24/25 A 2/24/26 A - -
Estimates

Cash Flow Forecast: Haverty Furniture Companies, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 34.09 28.41 53.12 32.09 19.67 33.5 34
Change - -16.66% 86.95% -39.58% -38.7% 70.29% 1.49%
Free Cash Flow (FCF) 1 63.15 22.6 44.09 26.82 32.97 28.45 42.95
Change - -64.21% 95.05% -39.17% 22.95% -13.71% 50.98%
Announcement Date 2/15/22 A 2/21/23 A 2/21/24 A 2/24/25 A 2/24/26 A - -
1USD in Million
Estimates

Forecast Financial Ratios: Haverty Furniture Companies, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) 13.29% - 10.88% 6.7% - - -
EBIT Margin (%) 11.69% 11.26% 7.79% 2.78% 2.86% 4.01% 5.99%
EBT Margin (%) 11.7% 11.41% 8.43% 3.62% 3.54% 4.82% 7.45%
Net margin (%) 8.97% 8.53% 6.53% 2.76% 2.6% 3.55% 5.51%
FCF margin (%) 6.24% 2.16% 5.11% 3.71% 4.34% 3.57% 5.01%
FCF / Net Income (%) 69.55% 25.3% 78.28% 134.38% 167.12% 100.47% 90.95%

Profitability

       
ROA 13.29% 13.38% 8.64% 3.06% 3.04% 4.3% 7%
ROE 35.68% 32.77% 18.84% 6.48% 6.41% 9.2% 15%

Financial Health

       
Leverage (Debt/EBITDA) - - - - - - -
Debt / Free cash flow - - - - - - -

Capital Intensity

       
CAPEX / Current Assets (%) 3.37% 2.71% 6.16% 4.44% 2.59% 4.2% 3.97%
CAPEX / EBITDA (%) 25.33% - 56.62% 66.27% - - -
CAPEX / FCF (%) 53.98% 125.69% 120.47% 119.67% 59.66% 117.75% 79.15%

Items per share

       
Cash flow per share 1 5.244 2.992 5.795 3.526 3.173 3.81 4.89
Change - -42.96% 93.71% -39.15% -10.01% 20.08% 28.35%
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 13.8 16.99 18.38 18.41 18.56 18.84 20.05
Change - 23.08% 8.2% 0.14% 0.81% 1.51% 6.42%
EPS 1 4.9 5.24 3.36 1.19 1.19 1.73 2.97
Change - 6.94% -35.88% -64.58% 0% 45.38% 71.68%
Nbr of stocks (in thousands) 17,820 16,148 16,269 16,408 16,267 16,095 16,095
Announcement Date 2/15/22 A 2/21/23 A 2/21/24 A 2/24/25 A 2/24/26 A - -
1USD
Estimates
2026 *2027 *
P/E Ratio 13.5x 7.88x
PBR 1.24x 1.17x
EV / Sales 0.47x 0.44x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
ESG MSCI
BBB

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. HVT Stock
  4. Financials Haverty Furniture Companies, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!