MHK
Mohawk Industries Inc
Price:  
116.43 
USD
Volume:  
310,464.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MHK Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Mohawk Industries Inc (MHK) is 14.41 USD. This MHK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.43 USD, the upside of Mohawk Industries Inc is %.

The range of the Intrinsic Value is 2.97 - 38.80 USD

116.43 USD
Stock Price
14.41 USD
Intrinsic Value
Intrinsic Value Details

MHK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.97 - 38.80 14.41 -87.6%
DCF (Growth 10y) 20.23 - 71.11 36.63 -68.5%
DCF (EBITDA 5y) 43.03 - 65.27 50.56 -56.6%
DCF (EBITDA 10y) 44.27 - 74.17 55.39 -52.4%
Fair Value -32.48 - -32.48 -32.48 -127.90%
P/E (93.41) - (100.68) (100.20) -186.1%
EV/EBITDA 32.57 - 138.33 76.65 -34.2%
EPV 96.22 - 139.96 118.09 1.4%
DDM - Stable (38.88) - (96.42) (67.65) -158.1%
DDM - Multi 20.66 - 41.63 27.82 -76.1%

MHK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,435.22
Beta 1.96
Outstanding shares (mil) 63.86
Enterprise Value (mil) 9,402.72
Market risk premium 4.60%
Cost of Equity 11.88%
Cost of Debt 4.53%
WACC 9.69%