investorscraft@gmail.com

Intrinsic ValueMohawk Industries, Inc. (0K2F.L)

Previous Close£117.31
Intrinsic Value
Upside potential
Previous Close
£117.31

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 flooring manufacturer specializing in ceramic tile, carpet, hardwood, laminate, and luxury vinyl products for residential and commercial markets. The company operates through three segments—Global Ceramic, Flooring North America, and Flooring Rest of the World—leveraging a diversified brand portfolio including Daltile, Mohawk, Pergo, and Quick-Step. Its vertically integrated model spans design, manufacturing, sourcing, and distribution, ensuring cost efficiency and quality control. Mohawk holds a strong competitive position in North America and Europe, supported by innovation in sustainable materials and digital printing technologies. The company caters to both remodeling and new construction demand, benefiting from long-term housing trends and commercial real estate development. Its licensing of proprietary Unilin technologies further diversifies revenue streams. Despite cyclical exposure to construction activity, Mohawk’s scale, brand recognition, and multi-channel distribution provide resilience against regional downturns.

Revenue Profitability And Efficiency

Mohawk reported FY revenue of $10.84 billion, with net income of $517.7 million, reflecting a 4.8% net margin. Operating cash flow stood at $1.13 billion, offset by $454 million in capital expenditures, indicating disciplined reinvestment. The absence of dividends suggests a focus on growth and debt management. Segment diversification mitigates regional volatility, though margins face pressure from raw material costs and competitive pricing.

Earnings Power And Capital Efficiency

Diluted EPS of $8.14 demonstrates earnings resilience despite macroeconomic headwinds. The company’s asset-light licensing model for Unilin technologies enhances capital efficiency, while manufacturing scale optimizes fixed-cost absorption. ROIC trends are influenced by cyclical demand, but Mohawk’s innovation in high-margin LVT and premium ceramic tiles supports long-term profitability.

Balance Sheet And Financial Health

With $2.63 billion in total debt and no reported cash reserves, Mohawk’s leverage appears elevated, though operating cash flow coverage remains adequate. The lack of dividends prioritizes debt servicing and capex. Asset turnover is efficient given the capital-intensive nature of flooring production, but liquidity metrics warrant monitoring amid interest rate volatility.

Growth Trends And Dividend Policy

Mohawk’s growth is tied to housing and commercial construction cycles, with LVT and premium ceramic tiles as key drivers. The company reinvests cash flows into automation and sustainability initiatives rather than dividends, aligning with long-term market share gains. International expansion, particularly in Europe, offers incremental growth, though geopolitical risks in Russia may pose challenges.

Valuation And Market Expectations

At a $6.31 billion market cap and beta of 1.24, Mohawk trades at a premium to peers, reflecting its diversified footprint and innovation pipeline. Investors likely price in recovery in housing starts and margin expansion from operational efficiencies. The absence of dividends may limit appeal to income-focused shareholders.

Strategic Advantages And Outlook

Mohawk’s strengths lie in its brand equity, vertical integration, and R&D focus, particularly in waterproof and sustainable flooring. Near-term headwinds include inflation and weak European demand, but long-term trends favor renovation activity and commercial recovery. Strategic acquisitions and licensing agreements could further solidify its global position.

Sources

Company filings, LSE disclosures

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