FND
Floor & Decor Holdings Inc
Price:  
82.97 
USD
Volume:  
2,222,227.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FND Intrinsic Value

-30.60 %
Upside

Is FND undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Floor & Decor Holdings Inc (FND) is 57.56 USD. This FND valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.97 USD, the upside of Floor & Decor Holdings Inc is -30.60%. This means that FND is overvalued by 30.60%.

The range of the Intrinsic Value is 40.62 - 101.40 USD

82.97 USD
Stock Price
57.56 USD
Intrinsic Value
Intrinsic Value Details

FND Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.62 - 101.40 57.56 -30.6%
DCF (Growth 10y) 65.93 - 161.74 92.78 11.8%
DCF (EBITDA 5y) 71.81 - 120.75 96.77 16.6%
DCF (EBITDA 10y) 95.71 - 167.93 130.62 57.4%
Fair Value 17.71 - 17.71 17.71 -78.66%
P/E 20.89 - 34.37 27.86 -66.4%
EV/EBITDA 34.64 - 86.79 65.25 -21.4%
EPV 0.59 - 0.81 0.70 -99.2%
DDM - Stable 18.75 - 61.80 40.28 -51.5%
DDM - Multi 51.22 - 133.71 74.38 -10.4%

FND Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,910.98
Beta 1.22
Outstanding shares (mil) 107.40
Enterprise Value (mil) 8,919.94
Market risk premium 4.60%
Cost of Equity 8.47%
Cost of Debt 4.25%
WACC 8.37%