As of 2025-10-20, the Intrinsic Value of Mohawk Industries Inc (MHK) is 263.98 USD. This MHK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.36 USD, the upside of Mohawk Industries Inc is 107.30%.
The range of the Intrinsic Value is 189.49 - 432.18 USD
Based on its market price of 127.36 USD and our intrinsic valuation, Mohawk Industries Inc (MHK) is undervalued by 107.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 189.49 - 432.18 | 263.98 | 107.3% |
| DCF (Growth 10y) | 215.61 - 453.17 | 289.17 | 127.1% |
| DCF (EBITDA 5y) | 152.38 - 195.09 | 176.45 | 38.5% |
| DCF (EBITDA 10y) | 186.26 - 242.49 | 215.59 | 69.3% |
| Fair Value | 38.17 - 38.17 | 38.17 | -70.03% |
| P/E | 108.25 - 125.72 | 120.78 | -5.2% |
| EV/EBITDA | 100.82 - 252.27 | 128.40 | 0.8% |
| EPV | 110.32 - 148.84 | 129.58 | 1.7% |
| DDM - Stable | 59.88 - 156.13 | 108.01 | -15.2% |
| DDM - Multi | 130.68 - 267.57 | 175.90 | 38.1% |
| Market Cap (mil) | 7,912.88 |
| Beta | 0.92 |
| Outstanding shares (mil) | 62.13 |
| Enterprise Value (mil) | 9,567.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.66% |
| Cost of Debt | 4.25% |
| WACC | 8.19% |