Is ETD or HNI more undervalued in 2026?

CirclFi compares Ethan Allen Interiors Inc. (ETD) and HNI Corporation (HNI) using 13 institutional-grade valuation models. ETD has a Quality of Company score of 8.6/10 while HNI scores 7.8/10.

Which is a better buy — ETD or HNI?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do ETD and HNI valuations compare?

ETD at $21.04 and HNI at $31.76 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

ETD vs HNI Valuation Comparison 2026 — Intrinsic Value Analysis

ETD

Furnishings, Fixtures & Appliances

Ethan Allen Interiors Inc.

Quality

8.6

out of 10

Value Trap

SAFE

Price

$21.04

Last close

Models

12/13

Active

HNI

Furnishings, Fixtures & Appliances

HNI Corporation

Quality

7.8

out of 10

Value Trap

SAFE

Price

$31.76

Last close

Models

12/13

Active

Model-by-Model Comparison

Model	Type	ETD Fair Value	ETD Upside	HNI Fair Value	HNI Upside
Bayesian DCF	Intrinsic	$24.18	+14.9%	$10.58	-65.5%
Earnings Power Value	Intrinsic	$4.73	-77.5%	$3.70	-88.3%
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for ETD vs HNI — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

ETD vs HNI — Which Stock Is More Undervalued?

ETD scores higher with a 8.6/10 quality rating vs HNI's 7.8/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Ethan Allen Interiors Inc. (ETD) and HNI Corporation (HNI) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

ETD currently trades at $21.04 with a QOC of 8.6/10, while HNI trades at $31.76 with a QOC of 7.8/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).