As of 2024-12-14, the Intrinsic Value of Floor & Decor Holdings Inc (FND) is
65.76 USD. This FND valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.47 USD, the upside of Floor & Decor Holdings Inc is
-40.50%.
The range of the Intrinsic Value is 48.17 - 106.38 USD
65.76 USD
Intrinsic Value
FND Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.17 - 106.38 |
65.76 |
-40.5% |
| DCF (Growth 10y) |
68.44 - 146.39 |
92.16 |
-16.6% |
| DCF (EBITDA 5y) |
81.84 - 124.96 |
104.10 |
-5.8% |
| DCF (EBITDA 10y) |
98.96 - 158.38 |
127.86 |
15.7% |
| Fair Value |
33.58 - 33.58 |
33.58 |
-69.60% |
| P/E |
25.99 - 50.59 |
40.72 |
-63.1% |
| EV/EBITDA |
38.57 - 101.01 |
64.42 |
-41.7% |
| EPV |
5.48 - 7.26 |
6.37 |
-94.2% |
| DDM - Stable |
15.86 - 46.86 |
31.36 |
-71.6% |
| DDM - Multi |
49.29 - 113.75 |
68.84 |
-37.7% |
FND Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,845.70 |
| Beta |
1.28 |
| Outstanding shares (mil) |
107.23 |
| Enterprise Value (mil) |
11,861.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.27% |
| Cost of Debt |
4.25% |
| WACC |
9.18% |