MHK
Mohawk Industries Inc
Price:  
109.21 
USD
Volume:  
1,040,277.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MHK Intrinsic Value

23.50 %
Upside

What is the intrinsic value of MHK?

As of 2025-07-10, the Intrinsic Value of Mohawk Industries Inc (MHK) is 134.90 USD. This MHK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.21 USD, the upside of Mohawk Industries Inc is 23.50%.

The range of the Intrinsic Value is 93.00 - 236.13 USD

Is MHK undervalued or overvalued?

Based on its market price of 109.21 USD and our intrinsic valuation, Mohawk Industries Inc (MHK) is undervalued by 23.50%.

109.21 USD
Stock Price
134.90 USD
Intrinsic Value
Intrinsic Value Details

MHK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 93.00 - 236.13 134.90 23.5%
DCF (Growth 10y) 91.77 - 212.20 127.34 16.6%
DCF (EBITDA 5y) 93.60 - 106.26 100.03 -8.4%
DCF (EBITDA 10y) 96.28 - 115.69 105.74 -3.2%
Fair Value 38.80 - 38.80 38.80 -64.47%
P/E 98.84 - 134.88 111.48 2.1%
EV/EBITDA 116.69 - 265.69 156.23 43.1%
EPV 120.71 - 160.64 140.67 28.8%
DDM - Stable 67.36 - 183.92 125.64 15.0%
DDM - Multi 69.59 - 149.17 95.07 -12.9%

MHK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,827.81
Beta 0.80
Outstanding shares (mil) 62.52
Enterprise Value (mil) 8,511.41
Market risk premium 4.60%
Cost of Equity 8.93%
Cost of Debt 4.25%
WACC 7.58%