Related stocks: Carpets & Rugs
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Related stocks: Carpets & Rugs
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$132.11
Intrinsic $176.15 · 25% MOS
Current price: $108.04
Base-case summary
Our base-case DCF for Mohawk Industries Inc (MHK) projects 10 years of free cash flow growth at 2.3% for years 1–5 and 1.2% for years 6–10, anchored to 2.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $709M in trailing free cash flow, this produces an intrinsic value of $176.15 per share. A 25% safety margin gives a fair value of $132.11, suggesting the stock is currently 22% undervalued against the $108.04 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$709M
Cash & equivalents
$872M
Total debt
$2.5B
Shares outstanding
62M