As of 2024-07-27, the Intrinsic Value of Mohawk Industries Inc (MHK) is
16.20 USD. This MHK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 160.71 USD, the upside of Mohawk Industries Inc is
%.
The range of the Intrinsic Value is 3.38 - 45.92 USD
16.20 USD
Intrinsic Value
MHK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.38 - 45.92 |
16.20 |
-89.9% |
| DCF (Growth 10y) |
20.90 - 81.84 |
39.45 |
-75.5% |
| DCF (EBITDA 5y) |
54.04 - 83.47 |
66.71 |
-58.5% |
| DCF (EBITDA 10y) |
53.26 - 92.54 |
69.97 |
-56.5% |
| Fair Value |
-32.48 - -32.48 |
-32.48 |
-120.21% |
| P/E |
(101.98) - (126.67) |
(120.49) |
-175.0% |
| EV/EBITDA |
39.50 - 170.63 |
96.35 |
-40.0% |
| EPV |
97.42 - 148.35 |
122.88 |
-23.5% |
| DDM - Stable |
(40.22) - (108.79) |
(74.50) |
-146.4% |
| DDM - Multi |
21.56 - 47.72 |
29.98 |
-81.3% |
MHK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,262.94 |
| Beta |
1.73 |
| Outstanding shares (mil) |
63.86 |
| Enterprise Value (mil) |
12,230.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.34% |
| Cost of Debt |
4.53% |
| WACC |
9.45% |