YMTracker DRIPCalc v2 Launch sale

NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Haverty Furniture Companies, Inc. HVT | NYSE

$27.77 $0.35 | 1.28%

TREND SIGNAL: Signal available — unlock to view

Signal available — unlock to view

|2026-10-06

Add to favoritesFavorite

Company Overview:

Market Cap: $431.64M

Trailing PE: 40.2x

FWD PE *: 13.2x

Payout Ratio (TTM): 181.3%

52-Week Range: $20.00 - $29.83

* Forward PE is based on street estimates.

7.3 Year HVT Performance Metrics:

Total Return (with DRIP): 160.3% (14.00% CAGR)

Total Return (no DRIP): 139.1% (12.68% CAGR)

Share Price: 64.1% (7.02% CAGR)

Yield on Cost (with DRIP): 12.37%

Total Invested: $10,000

Total Value (with DRIP): $26,034

Total Return $ (with DRIP): $16,034

Dividend Increase: 65.0% (7.41% CAGR)

Dividend Yield (FWD): 4.75% ($1.32)

HVT 7.3-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

HVT Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

HVT Price CAGR:1Y: 38.02%2Y: 4.23%5Y: -2.98%10Y: 7.01%

HVT Dividend Charts

HVT - Dividends

HVT Dividend CAGR:1Y: 10.92%2Y: 1.37%5Y: 5.69%10Y: 10.64%

HVT - Dividend Payout Ratio

HVT Dividend Payout Ratio CAGR:1Y: -47.95%2Y: -7.72%5Y: 38.10%10Y: 9.56%

HVT - Dividend to Free Cash Flow Ratio

HVT Dividend to FCF Ratio CAGR:1Y: -90.63%2Y: -47.70%5Y: 15.49%10Y: -2.26%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

HVT Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

HVT - Revenue

HVT Revenue CAGR:1Y: 7.69%2Y: 4.46%5Y: -4.85%10Y: 0.01%

HVT - Earnings Per Share (EPS)

HVT EPS CAGR:1Y: 93.75%2Y: 7.15%5Y: -23.84%10Y: 2.59%

HVT - Net Income

🔓 See the full chart40% off right now · 7-day free trial

HVT Net Income CAGR:1Y: 97.32%2Y: 9.34%5Y: -25.33%10Y: -0.13%

HVT - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

HVT EBITDA CAGR:1Y: -27.72%2Y: -14.25%5Y: -25.83%10Y: 0.03%

HVT - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

HVT Free Cash Flow CAGR:1Y: 996.48%2Y: 92.94%5Y: -10.71%10Y: 11.94%

HVT - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

HVT Free Cash Flow / Share CAGR:1Y: 996.48%2Y: 96.58%5Y: -9.33%10Y: 15.58%

HVT - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

HVT Operating Income CAGR:1Y: 134.53%2Y: 15.30%5Y: -25.92%10Y: -1.29%

HVT - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

HVT Gross Profit CAGR:1Y: 8.75%2Y: 5.30%5Y: 0.00%10Y: 0.00%

HVT - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

HVT Shares Outstanding CAGR:1Y: 0.00%2Y: -0.83%5Y: -2.71%10Y: -2.87%

HVT - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

HVT Share Buybacks CAGR:1Y: 1,359.26%2Y: 219.40%5Y: 0.00%10Y: -3.61%

HVT - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

HVT Stock-Based Comp CAGR:1Y: 11.07%2Y: 19.32%5Y: 1.38%10Y: 6.64%

HVT - Expenses

🔓 See the full chart40% off right now · 7-day free trial

HVT Expenses CAGR:1Y: 11.10%2Y: -19.48%5Y: 0.00%10Y: -4.23%

HVT - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

HVT - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

HVT - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

HVT - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

HVT - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

HVT - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

HVT - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

HVT Revenue CAGR:1Y: 7.69%2Y: 4.46%5Y: -4.85%10Y: 0.01%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

HVT - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

HVT Actual Revenue CAGR:1Y: 7.69%2Y: 4.46%5Y: -4.85%10Y: 0.01%

HVT - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

HVT Actual EPS CAGR:1Y: 93.75%2Y: 7.15%5Y: -23.84%10Y: 2.59%

HVT - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

HVT Actual Net Income CAGR:1Y: 97.32%2Y: 9.34%5Y: -25.33%10Y: -0.13%

HVT - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

HVT Actual EBITDA CAGR:1Y: -27.72%2Y: -14.25%5Y: -25.83%10Y: 0.03%

Ratios, Profit Margins & Return on Capital:

HVT - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

HVT Net Profit Margin CAGR:1Y: 82.55%2Y: 4.73%5Y: -21.53%10Y: -0.15%

HVT - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

HVT Gross Profit Margin CAGR:1Y: 0.99%2Y: 0.80%5Y: 1.65%10Y: 1.39%

HVT - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

HVT Price to Earnings CAGR:1Y: -35.37%2Y: -7.58%5Y: 19.46%10Y: 0.62%

HVT - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

HVT Price To Sales Ratio CAGR:1Y: 16.50%2Y: -4.28%5Y: -6.64%10Y: 0.27%

HVT - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

HVT Return on Capital Employed CAGR:1Y: 132.91%2Y: 14.85%5Y: -25.62%10Y: -4.62%

HVT - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

HVT Return on Invested Capital CAGR:1Y: 169.18%2Y: 21.15%5Y: -27.64%10Y: -4.38%

HVT Dividends Info:

Annual Dividend: $1.32

Forward Yield: 4.75%

Ex-Dividend Date: 2026-08-25

Lifetime Dividends / Share: $24.91

HVT Dividend History: Dates, Payments & Yield list

Below is a schedule of all HVT dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
08/25/2026	08/27/2026	$0.330	4.85%	4.82%	$27.38
06/01/2026	06/03/2026	$0.330	5.79%	5.86%	$22.53
03/10/2026	03/12/2026	$0.330	6.02%	6.12%	$21.56
11/25/2025	11/27/2025	$0.330	5.46%	5.28%	$25.02
08/25/2025	08/27/2025	$0.320	5.55%	5.59%	$22.89
06/02/2025	06/04/2025	$0.320	6.45%	6.52%	$19.63
03/06/2025	03/10/2025	$0.320	5.83%	5.77%	$22.20
11/26/2024	11/28/2024	$0.320	5.37%	5.52%	$23.18
08/26/2024	08/28/2024	$0.320	4.75%	4.68%	$27.35
05/23/2024	05/27/2024	$0.320	4.66%	4.71%	$27.17
03/08/2024	03/11/2024	$0.300	3.58%	3.71%	$32.34
11/27/2023	11/29/2023	$1.000	13.05%	12.89%	$31.04
08/25/2023	08/28/2023	$0.300	3.86%	3.84%	$31.21
06/05/2023	06/07/2023	$0.300	4.54%	4.1%	$29.27
03/09/2023	03/13/2023	$0.280	3.44%	3.57%	$31.38
11/25/2022	12/13/2022	$1.280	16.89%	16.52%	$31.00
08/19/2022	09/07/2022	$0.280	3.67%	4.27%	$26.25
06/01/2022	06/17/2022	$0.280	4.07%	4.44%	$25.23
03/10/2022	03/25/2022	$0.250	3.51%	3.5%	$28.57
11/19/2021	12/08/2021	$2.250	28.68%	28.72%	$31.34
08/20/2021	09/08/2021	$0.250	2.84%	2.79%	$35.90
05/28/2021	06/16/2021	$0.250	2.18%	2.24%	$44.62
03/11/2021	03/25/2021	$0.220	2.42%	2.42%	$36.34
11/20/2020	12/09/2020	$2.220	31.87%	34.01%	$26.11
08/21/2020	09/09/2020	$0.200	3.6%	3.74%	$21.40
06/03/2020	06/19/2020	$0.150	3.45%	3.72%	$16.15
03/11/2020	03/27/2020	$0.200	5.32%	6.47%	$12.37
11/22/2019	12/11/2019	$0.200	4.05%	3.88%	$20.60
08/23/2019	09/11/2019	$0.200	4.18%	3.81%	$21.00
06/03/2019	06/19/2019	$0.180	0%	4.26%	$16.92
03/12/2019	03/28/2019	$0.180	0%	4.26%	$16.92
11/30/2018	12/17/2018	$1.180	0%	27.9%	$16.92
08/21/2018	09/07/2018	$0.180	0%	4.26%	$16.92
05/22/2018	06/08/2018	$0.180	0%	4.26%	$16.92
03/13/2018	03/29/2018	$0.180	0%	4.26%	$16.92
11/21/2017	12/08/2017	$0.150	0%	3.55%	$16.92
08/21/2017	09/08/2017	$0.150	0%	3.55%	$16.92
05/22/2017	06/09/2017	$0.120	0%	2.84%	$16.92
03/08/2017	03/29/2017	$0.120	0%	2.84%	$16.92
11/21/2016	12/09/2016	$1.120	0%	26.48%	$16.92
08/22/2016	09/09/2016	$0.120	0%	2.84%	$16.92
05/23/2016	06/09/2016	$0.095	0%	2.25%	$16.92
03/04/2016	03/23/2016	$0.100	0%	2.36%	$16.92
11/23/2015	12/11/2015	$0.100	0%	2.36%	$16.92
08/24/2015	09/11/2015	$0.095	0%	2.25%	$16.92
05/22/2015	06/11/2015	$0.080	0%	1.89%	$16.92
02/26/2015	03/16/2015	$0.080	0%	1.89%	$16.92
11/20/2014	12/10/2014	$0.080	0%	1.89%	$16.92
08/21/2014	09/10/2014	$1.080	0%	25.53%	$16.92
05/23/2014	06/11/2014	$0.080	0%	1.89%	$16.92
02/27/2014	03/17/2014	$0.080	0%	1.89%	$16.92
11/21/2013	12/11/2013	$0.080	0%	1.89%	$16.92
08/22/2013	09/11/2013	$0.075	0%	1.77%	$16.92
05/23/2013	06/11/2013	$0.040	0%	0.47%	$16.92
02/28/2013	03/19/2013	$0.040	0%	0.47%	$16.92
11/21/2012	12/12/2012	$1.040	0%	6.15%	$16.92
08/23/2012	09/12/2012	$0.040	0%	0.24%	$16.92
05/29/2012	06/15/2012	$0.040	0%	0.24%	$16.92
11/16/2011	12/02/2011	$0.120	0%	0.71%	$16.92
11/17/2010	12/06/2010	$0.100	0%	1.18%	$16.92
11/23/2009	12/11/2009	$0.022	0%	0.26%	$16.92
08/21/2008	09/09/2008	$0.068	0%	1.6%	$16.92
05/27/2008	06/13/2008	$0.068	0%	1.6%	$16.92
02/28/2008	03/18/2008	$0.068	0%	1.6%	$16.92
11/23/2007	12/12/2007	$0.068	0%	1.6%	$16.92
08/23/2007	09/11/2007	$0.068	0%	1.6%	$16.92
05/24/2007	06/13/2007	$0.068	0%	1.6%	$16.92
03/01/2007	03/20/2007	$0.068	0%	1.6%	$16.92
11/22/2006	12/12/2006	$0.068	0%	1.6%	$16.92
08/24/2006	09/12/2006	$0.068	0%	1.6%	$16.92
05/25/2006	06/14/2006	$0.068	0%	1.6%	$16.92
03/02/2006	03/21/2006	$0.068	0%	1.6%	$16.92
11/23/2005	12/13/2005	$0.068	0%	1.6%	$16.92
08/25/2005	09/13/2005	$0.063	0%	1.48%	$16.92
05/26/2005	06/15/2005	$0.063	0%	1.48%	$16.92
03/09/2005	03/28/2005	$0.063	0%	1.48%	$16.92
11/09/2004	11/26/2004	$0.063	0%	1.48%	$16.92
08/11/2004	08/27/2004	$0.063	0%	1.48%	$16.92
05/12/2004	05/31/2004	$0.063	0%	1.48%	$16.92
02/11/2004	02/27/2004	$0.063	0%	1.48%	$16.92
11/07/2003	11/26/2003	$0.063	0%	1.48%	$16.92
08/06/2003	08/22/2003	$0.058	0%	1.36%	$16.92
05/07/2003	05/23/2003	$0.058	0%	1.36%	$16.92
02/12/2003	02/26/2003	$0.058	0%	1.36%	$16.92
11/06/2002	11/25/2002	$0.058	0%	1.36%	$16.92
08/06/2002	08/22/2002	$0.058	0%	1.36%	$16.92
05/20/2002	05/31/2002	$0.053	0%	1.24%	$16.92
02/07/2002	02/22/2002	$0.053	0%	1.24%	$16.92
11/14/2001	11/30/2001	$0.053	0%	1.24%	$16.92
08/07/2001	08/24/2001	$0.053	0%	1.24%	$16.92
05/17/2001	05/31/2001	$0.053	0%	1.24%	$16.92
02/08/2001	02/23/2001	$0.053	0%	1.24%	$16.92
11/07/2000	11/24/2000	$0.053	0%	1.24%	$16.92
08/08/2000	08/24/2000	$0.050	0%	1.18%	$16.92
05/11/2000	05/26/2000	$0.050	0%	1.18%	$16.92
02/11/2000	02/25/2000	$0.050	0%	1.18%	$16.92
11/08/1999	11/24/1999	$0.050	0%	1.18%	$16.92
08/09/1999	08/25/1999	$0.050	0%	1.18%	$16.92
05/12/1999	05/27/1999	$0.048	0%	1.12%	$16.92
02/11/1999	02/26/1999	$0.043	0%	1%	$16.92
11/06/1998	11/24/1998	$0.043	0%	1%	$16.92
08/07/1998	08/24/1998	$0.043	0%	1%	$16.92
05/13/1998	05/26/1998	$0.040	0%	0.95%	$16.92
02/11/1998	02/26/1998	$0.040	0%	0.95%	$16.92
11/07/1997	11/25/1997	$0.040	0%	0.95%	$16.92
08/08/1997	08/25/1997	$0.040	0%	0.95%	$16.92
05/08/1997	05/23/1997	$0.040	0%	0.95%	$16.92
02/12/1997	02/27/1997	$0.040	0%	0.95%	$16.92
11/08/1996	11/25/1996	$0.040	0%	0.95%	$16.92
08/15/1996	08/29/1996	$0.038	0%	0.89%	$16.92
05/09/1996	05/24/1996	$0.038	0%	0.89%	$16.92
02/14/1996	02/26/1996	$0.038	0%	0.89%	$16.92
11/09/1995	11/24/1995	$0.038	0%	0.89%	$16.92
08/10/1995	08/25/1995	$0.038	0%	0.89%	$16.92
05/09/1995	05/25/1995	$0.038	0%	0.89%	$16.92
02/13/1995	02/15/1995	$0.038	0%	0.89%	$16.92
11/07/1994	11/09/1994	$0.035	0%	0.83%	$16.92
08/09/1994	08/11/1994	$0.035	0%	0.83%	$16.92
05/10/1994	05/12/1994	$0.034	0%	0.8%	$16.92
02/14/1994	02/16/1994	$0.034	0%	0.79%	$16.92
11/08/1993	11/10/1993	$0.034	0%	0.79%	$16.92
08/10/1993	08/12/1993	$0.034	0%	0.79%	$16.92
05/11/1993	05/13/1993	$0.032	0%	0.76%	$16.92
02/12/1993	02/17/1993	$0.032	0%	0.76%	$16.92
11/09/1992	11/11/1992	$0.032	0%	0.76%	$16.92
08/10/1992	08/12/1992	$0.032	0%	0.75%	$16.92
05/11/1992	05/13/1992	$0.032	0%	0.75%	$16.92
02/10/1992	02/12/1992	$0.032	0%	0.75%	$16.92
11/05/1991	11/07/1991	$0.032	0%	0.75%	$16.92
08/07/1991	08/09/1991	$0.032	0%	0.75%	$16.92
05/07/1991	05/09/1991	$0.032	0%	0.75%	$16.92
02/11/1991	02/13/1991	$0.032	0%	0.75%	$16.92
11/05/1990	11/23/1990	$0.032	0%	0.75%	$16.92
08/08/1990	08/24/1990	$0.032	0%	0.75%	$16.92
05/09/1990	05/25/1990	$0.030	0%	0.71%	$16.92
02/12/1990	02/26/1990	$0.030	0%	0.71%	$16.92
11/07/1989	11/24/1989	$0.030	0%	0.71%	$16.92
08/09/1989	08/25/1989	$0.030	0%	0.71%	$16.92
05/09/1989	05/25/1989	$0.030	0%	0.71%	$16.92
02/13/1989	02/27/1989	$0.030	0%	0.71%	$16.92
11/08/1988	11/25/1988	$0.030	0%	0.71%	$16.92
08/09/1988	08/25/1988	$0.029	0%	0.69%	$16.92
05/10/1988	05/25/1988	$0.029	0%	0.69%	$16.92
02/09/1988	02/25/1988	$0.029	0%	0.69%	$16.92
11/09/1987	11/25/1987	$0.029	0%	0.69%	$16.92
08/11/1987	08/25/1987	$0.029	0%	0.69%	$16.92
05/11/1987	05/26/1987	$0.028	0%	0.67%	$16.92
02/09/1987	02/25/1987	$0.028	0%	0.67%	$16.92

Projected Future Returns & Dividends for HVT

Based on past 7.3-year performance, here are HVT growth metrics:

Share price CAGR of +7.02%
Dividend CAGR of +10.92%

Using HVT CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	HVT (DRIP)	HVT - No DRIP
Current Price	$27.77	$27.77
Start Shares	360.10	360.10
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	628.81	360.10
Dividends Payment	$0.93	$0.93
Annual Dividends	$2,341	$1,340
Yield on cost	23.41%	13.40%
Share Price	$54.74	$54.74
Total Dividends	$10,846	$7,919
Final Value	$34,423	$27,633

Estimated Future Value + Dividends - HVT

NOTE: Above numbers are our estimate based on HVT's Dividend and Price CAGR over past 7.3 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Company Info

Haverty Furniture Companies, Inc. (HVT) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

Haverty Furniture Companies, Inc. (HVT) is a specialty retailer distributing residential furniture and home accessories across the U.S. The company's core offering features furniture under its exclusive Havertys brand, complemented by custom upholstery services and diverse aesthetic styles. Beyond its furniture collections, Havertys also stocks mattress product lines from major manufacturers such as Sealy, Stearns and Foster, Tempur-Pedic, and Serta, in addition to its proprietary Skye label. Customers can purchase items through its network of retail showrooms or via its online platform. As of the close of 2021, Haverty operated 121 showrooms situated in 16 states, primarily spanning the Southern and Midwestern regions. The company, which traces its origins to 1885, maintains its corporate headquarters in Atlanta, Georgia.

HVT website: https://www.havertys.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Loading signals…

DCF Model — HVT

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $27.77

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own HVT? See every dividend it's paid you

Add your HVT shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every HVT dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

See my HVT payments →

Free plan · up to 5 holdings