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.
Based on its market price of 110.84 USD and our intrinsic valuation, Mohawk Industries Inc (MHK) is undervalued by 22.7%.
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% |
Market Cap (mil) | 6,930 |
Beta | 0.77 |
Outstanding shares (mil) | 63 |
Enterprise Value (mil) | 8,613 |
Market risk premium | 5.1% |
Cost of Equity | 8.95% |
Cost of Debt | 4.25% |
WACC | 7.5% |