investorscraft@gmail.com

Intrinsic Value of Mohawk Industries, Inc. (MHK)

Previous Close$112.18
Intrinsic Value
Upside potential
Previous Close
$112.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mohawk Industries, Inc. is a leading global manufacturer of flooring products, operating across residential and commercial markets. The company designs, produces, and distributes a diversified portfolio, including carpet, rugs, ceramic tile, laminate, wood, stone, and vinyl flooring. Its vertically integrated supply chain and strong brand recognition—spanning Mohawk, Karastan, Pergo, and others—enable competitive pricing and innovation. Mohawk serves a broad customer base, from big-box retailers to specialty distributors, leveraging economies of scale to maintain cost leadership. The flooring industry is highly cyclical, influenced by housing trends, remodeling activity, and commercial construction. Mohawk mitigates volatility through geographic diversification, with significant operations in North America, Europe, and Asia. Its focus on sustainable materials and digital printing technology positions it well for evolving consumer preferences. Despite inflationary pressures and raw material cost fluctuations, Mohawk’s scale and operational efficiency reinforce its market leadership.

Revenue Profitability And Efficiency

Mohawk reported FY 2024 revenue of $10.84 billion, with net income of $517.7 million, reflecting a net margin of approximately 4.8%. Diluted EPS stood at $8.14, supported by disciplined cost management. Operating cash flow was robust at $1.13 billion, though capital expenditures of $454 million indicate ongoing investments in capacity and technology. The company’s asset turnover and working capital efficiency remain key drivers of profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow despite macroeconomic headwinds. With a capital-light model in certain segments, Mohawk achieves moderate returns on invested capital. Its focus on high-margin products, such as premium vinyl and engineered stone, enhances earnings quality. However, debt servicing costs and cyclical demand introduce variability in capital efficiency metrics.

Balance Sheet And Financial Health

Mohawk’s balance sheet shows total debt of $2.63 billion, with no reported cash and equivalents, indicating reliance on operational liquidity. The absence of dividends suggests a reinvestment strategy. While leverage is manageable given cash flow generation, the lack of a liquidity cushion could pose risks during downturns. Asset-heavy operations necessitate ongoing capex, limiting financial flexibility.

Growth Trends And Dividend Policy

Revenue growth is tied to housing and commercial construction cycles, with recent performance reflecting stabilization post-pandemic. Mohawk does not pay dividends, prioritizing reinvestment in innovation and geographic expansion. Long-term growth hinges on market share gains in resilient segments like luxury vinyl tile and international expansion, particularly in Europe and Asia.

Valuation And Market Expectations

The market values Mohawk at a moderate multiple, reflecting its cyclical exposure and mixed margin trajectory. Investors likely price in slower near-term growth due to housing market softness but acknowledge its leadership in flooring innovation. Comparables suggest the stock trades in line with industrials peers, discounting higher volatility.

Strategic Advantages And Outlook

Mohawk’s scale, brand portfolio, and vertical integration provide durable competitive advantages. Strategic initiatives in sustainability and digitalization align with industry trends. Near-term challenges include raw material inflation and weak housing demand, but long-term prospects remain solid due to urbanization and renovation trends. Execution on cost controls and product mix optimization will be critical for margin recovery.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount