As of 2025-05-26, the Intrinsic Value of Floor & Decor Holdings Inc (FND) is 52.05 USD. This FND valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.31 USD, the upside of Floor & Decor Holdings Inc is -29.00%.
The range of the Intrinsic Value is 37.66 - 86.50 USD
Based on its market price of 73.31 USD and our intrinsic valuation, Floor & Decor Holdings Inc (FND) is overvalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.66 - 86.50 | 52.05 | -29.0% |
| DCF (Growth 10y) | 58.38 - 132.28 | 80.29 | 9.5% |
| DCF (EBITDA 5y) | 93.47 - 120.06 | 105.82 | 44.3% |
| DCF (EBITDA 10y) | 106.46 - 149.11 | 125.69 | 71.5% |
| Fair Value | 17.58 - 17.58 | 17.58 | -76.03% |
| P/E | 25.87 - 42.92 | 37.46 | -48.9% |
| EV/EBITDA | 50.30 - 87.34 | 66.81 | -8.9% |
| EPV | 0.55 - 0.79 | 0.67 | -99.1% |
| DDM - Stable | 16.46 - 50.28 | 33.37 | -54.5% |
| DDM - Multi | 42.67 - 103.47 | 60.68 | -17.2% |
| Market Cap (mil) | 7,888.89 |
| Beta | 1.10 |
| Outstanding shares (mil) | 107.61 |
| Enterprise Value (mil) | 7,898.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.75% |
| Cost of Debt | 4.25% |
| WACC | 8.62% |