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
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% |
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% |