Company Valuation: Mohawk Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,339 6,494 6,591 7,520 6,757 8,104 - -
Change - -47.37% 1.49% 14.09% -10.14% 19.94% - -
Enterprise Value (EV) 1 14,395 8,804 8,652 9,090 7,931 9,096 8,568 8,600
Change - -38.84% -1.73% 5.06% -12.74% 14.69% -5.81% 0.37%
P/E 12.2x 262x -15x 14.6x 18.4x 14.7x 14.2x 12.3x
PBR 1.49x 0.82x 0.86x 1x 0.81x 0.97x 0.9x 0.84x
PEG - -2.7x 0x -0x -0.7x 0.2x 3.77x 0.8x
Capitalization / Revenue 1.1x 0.55x 0.59x 0.69x 0.63x 0.73x 0.72x 0.69x
EV / Revenue 1.29x 0.75x 0.78x 0.84x 0.74x 0.82x 0.76x 0.73x
EV / EBITDA 7.39x 5.34x 6.11x 6.37x 6.1x 6.68x 6.28x 5.87x
EV / EBIT 10.6x 8.05x 10.6x 11.1x 11.3x 12.1x 11.6x 10.3x
EV / FCF 22.7x 99.6x 12.1x 13.4x 12.8x 15.5x 12.7x 12.8x
FCF Yield 4.4% 1% 8.28% 7.48% 7.83% 6.43% 7.85% 7.82%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 14.94 0.39 -6.9 8.14 5.93 9.471 9.827 11.36
Distribution rate - - - - - - - -
Net sales 1 11,201 11,737 11,135 10,837 10,785 11,140 11,318 11,729
EBITDA 1 1,949 1,650 1,416 1,427 1,300 1,362 1,365 1,465
EBIT 1 1,360 1,094 814.4 820.1 703 753.6 738 831.7
Net income 1 1,033 25.25 -439.5 517.7 369.9 579.8 570.3 652.2
Net Debt 1 2,056 2,310 2,061 1,570 1,174 992.1 463.9 495.3
Reference price 2 182.18 102.22 103.50 119.13 109.30 139.41 139.41 139.41
Nbr of stocks (in thousands) 67,732 63,534 63,682 63,121 61,821 58,133 - -
Announcement Date 10/02/22 09/02/23 08/02/24 06/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.04x0.83x6.76x-.--% 8.43B
21.5x2.08x12.28x1.07% 13.37B
15.04x2.84x8.53x4.46% 3.32B
12.43x0.9x6.21x4.93% 3.03B
12.25x2.06x7.09x1.07% 1.52B
16.4x1.87x11.33x5.27% 1.53B
5.45x0.32x4.46x4.28% 1.47B
15.18x - - - 1.22B
13.91x - - 4.87% 1.19B
Average 14.13x 1.56x 8.09x 3.25% 3.9B
Weighted average by Cap. 16.78x 1.64x 9.27x 1.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mohawk Industries, Inc.

Historical PBR trend

Valuation ratios - PBR - Mohawk Industries, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mohawk Industries, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mohawk Industries, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Mohawk Industries, Inc.
  1. Stock Market
  2. Stocks
  3. MHK Stock
  4. Valuation Mohawk Industries, Inc.