As of 2025-05-16, the Intrinsic Value of Armstrong World Industries Inc (AWI) is 152.74 USD. This AWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 158.93 USD, the upside of Armstrong World Industries Inc is -3.90%.
The range of the Intrinsic Value is 107.84 - 261.60 USD
Based on its market price of 158.93 USD and our intrinsic valuation, Armstrong World Industries Inc (AWI) is overvalued by 3.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 107.84 - 261.60 | 152.74 | -3.9% |
| DCF (Growth 10y) | 150.24 - 345.18 | 207.56 | 30.6% |
| DCF (EBITDA 5y) | 114.82 - 167.66 | 146.98 | -7.5% |
| DCF (EBITDA 10y) | 154.23 - 228.91 | 196.22 | 23.5% |
| Fair Value | 152.49 - 152.49 | 152.49 | -4.05% |
| P/E | 111.74 - 145.66 | 129.52 | -18.5% |
| EV/EBITDA | 73.31 - 107.15 | 98.60 | -38.0% |
| EPV | 35.49 - 47.49 | 41.49 | -73.9% |
| DDM - Stable | 58.19 - 173.17 | 115.68 | -27.2% |
| DDM - Multi | 111.26 - 254.79 | 154.61 | -2.7% |
| Market Cap (mil) | 6,902.33 |
| Beta | 0.92 |
| Outstanding shares (mil) | 43.43 |
| Enterprise Value (mil) | 7,385.13 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.25% |
| Cost of Debt | 4.67% |
| WACC | 8.81% |