As of 2024-12-12, the Intrinsic Value of Interface Inc (TILE) is
57.43 USD. This TILE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.42 USD, the upside of Interface Inc is
117.40%.
The range of the Intrinsic Value is 32.07 - 232.51 USD
57.43 USD
Intrinsic Value
TILE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.07 - 232.51 |
57.43 |
117.4% |
| DCF (Growth 10y) |
37.38 - 248.48 |
64.30 |
143.4% |
| DCF (EBITDA 5y) |
18.92 - 28.17 |
22.46 |
-15.0% |
| DCF (EBITDA 10y) |
26.02 - 39.63 |
31.36 |
18.7% |
| Fair Value |
36.00 - 36.00 |
36.00 |
36.25% |
| P/E |
12.73 - 27.55 |
19.03 |
-28.0% |
| EV/EBITDA |
(11.22) - 36.22 |
9.55 |
-63.8% |
| EPV |
15.06 - 25.65 |
20.35 |
-23.0% |
| DDM - Stable |
17.75 - 119.35 |
68.55 |
159.5% |
| DDM - Multi |
20.95 - 111.66 |
35.51 |
34.4% |
TILE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,540.29 |
| Beta |
0.98 |
| Outstanding shares (mil) |
58.30 |
| Enterprise Value (mil) |
1,770.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.49% |
| Cost of Debt |
5.94% |
| WACC |
6.83% |