investorscraft@gmail.com

Intrinsic ValueArmstrong World Industries, Inc. (AWI)

Previous Close$196.52
Intrinsic Value
Upside potential
Previous Close
$196.52

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

Armstrong World Industries, Inc. (AWI) is a leading manufacturer of ceiling and wall solutions, operating primarily in North America. The company serves commercial, residential, and institutional markets with a diversified portfolio of mineral fiber, fiberglass, and metal ceiling systems, alongside complementary architectural specialties. AWI’s revenue model is driven by product sales, installation services, and aftermarket support, leveraging its strong brand recognition and extensive distribution network. The company holds a competitive position in the building products sector, benefiting from its focus on innovation, sustainability, and acoustic performance. Its vertically integrated operations and strategic partnerships with contractors and architects reinforce its market leadership. AWI’s ability to cater to both new construction and renovation demand provides resilience across economic cycles, while its emphasis on high-margin specialty products enhances profitability. The company’s market position is further strengthened by its commitment to environmental stewardship, including recyclable materials and energy-efficient manufacturing processes.

Revenue Profitability And Efficiency

In FY 2024, AWI reported revenue of $1.45 billion, with net income of $264.9 million, reflecting disciplined cost management and pricing power. Diluted EPS stood at $6.02, supported by operating cash flow of $266.8 million. Capital expenditures of $82.8 million indicate ongoing investments in capacity and efficiency, while maintaining robust free cash flow generation. The company’s operating margins demonstrate its ability to balance growth with profitability.

Earnings Power And Capital Efficiency

AWI’s earnings power is underscored by its consistent profitability and efficient capital deployment. The company generates strong returns on invested capital, driven by its premium product mix and operational leverage. With $79.3 million in cash and equivalents, AWI maintains liquidity for strategic initiatives, while its $599.9 million debt load appears manageable given its cash flow profile. Shareholder returns are reinforced by a $1.16 annual dividend per share.

Balance Sheet And Financial Health

AWI’s balance sheet remains solid, with $79.3 million in cash and $599.9 million in total debt, reflecting a prudent leverage ratio. The company’s financial health is supported by steady operating cash flows, enabling debt service and reinvestment. Its capital structure aligns with its growth strategy, balancing shareholder returns with flexibility for acquisitions or organic expansion.

Growth Trends And Dividend Policy

AWI has demonstrated steady growth, supported by demand for sustainable building solutions and renovation activity. The company’s dividend policy, with a $1.16 annual payout, reflects its commitment to returning capital to shareholders while retaining funds for growth. Future trends may benefit from increased infrastructure spending and energy-efficient building codes, though macroeconomic conditions could influence near-term demand.

Valuation And Market Expectations

AWI’s valuation reflects its stable earnings, market leadership, and growth potential in sustainable building materials. Investors likely price in continued margin resilience and mid-single-digit revenue growth, supported by its niche positioning. The stock’s performance will hinge on execution in commercial construction markets and ability to pass through cost inflation.

Strategic Advantages And Outlook

AWI’s strategic advantages include its strong brand, product innovation, and focus on high-margin segments. The outlook remains positive, driven by secular trends in green building and acoustic performance. Risks include cyclical exposure to construction activity and raw material volatility, but the company’s diversified customer base and operational efficiency provide stability.

Sources

Company filings (10-K), investor presentations

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