MHK
Mohawk Industries Inc
Price:  
110.84 
USD
Volume:  
463,444
United States | Household Durables

MHK Intrinsic Value

22.7 %
Upside

What is the intrinsic value of MHK?

As of 2025-07-04, the Intrinsic Value of Mohawk Industries Inc (MHK) is 135.99 USD. This MHK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.84 USD, the upside of Mohawk Industries Inc is 22.7%.

The range of the Intrinsic Value is 92.64 - 244.46 USD.

Is MHK undervalued or overvalued?

Based on its market price of 110.84 USD and our intrinsic valuation, Mohawk Industries Inc (MHK) is undervalued by 22.7%.

110.84 USD
Stock Price
135.99 USD
Intrinsic Value
Intrinsic Value Details

MHK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 92.64 - 244.46 135.99 22.7%
DCF (Growth Exit 10Y) 91.42 - 219.6 128.35 15.8%
DCF (EBITDA Exit 5Y) 93.51 - 108.43 101.57 -8.4%
DCF (EBITDA Exit 10Y) 96.12 - 117.98 107.14 -3.3%
Peter Lynch Fair Value 38.8 - 38.8 38.8 -64.99%
P/E Multiples 99.31 - 136.28 112.46 1.5%
EV/EBITDA Multiples 116.69 - 265.69 156.86 41.5%
Earnings Power Value 120.35 - 163.04 141.70 27.8%
Dividend Discount Model - Stable 66.4 - 186.37 126.38 14.0%
Dividend Discount Model - Multi Stages 68.42 - 151.32 94.46 -14.8%

MHK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)6,930
Beta0.77
Outstanding shares (mil)63
Enterprise Value (mil)8,613
Market risk premium5.1%
Cost of Equity8.95%
Cost of Debt4.25%
WACC7.5%