Previous Close | $83.29 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Floor & Decor Holdings, Inc. operates as a specialty retailer of hard surface flooring and related accessories, catering primarily to professional installers, commercial businesses, and do-it-yourself customers. The company differentiates itself through a broad in-stock assortment, competitive pricing, and a warehouse-format store model that emphasizes bulk displays and self-service. Its product portfolio includes tile, wood, laminate, vinyl, and natural stone flooring, along with installation materials and decorative accessories. Floor & Decor has carved a niche in the highly fragmented $100B+ U.S. flooring market by combining the convenience of big-box retail with specialized product expertise. The company's vertically integrated supply chain and direct sourcing relationships enable cost efficiencies and consistent product availability. With a focus on trade professionals—who drive approximately 40% of sales—the company maintains strong brand loyalty in a competitive sector dominated by smaller independents and home improvement giants. Its national expansion strategy targets underserved markets, leveraging demographic trends favoring home renovation over relocation.
In FY2024, Floor & Decor reported $4.46B in revenue with net income of $205.9M, reflecting a 4.6% net margin. The company generated $603.2M in operating cash flow, demonstrating solid conversion of sales to cash. Capital expenditures of $446.8M indicate continued investment in store growth and infrastructure, with a disciplined approach to maintaining positive free cash flow despite expansion costs.
The company's diluted EPS of $1.90 reflects moderate earnings leverage on its revenue base. Operating cash flow coverage of capital expenditures at 1.35x suggests sustainable self-funding capacity for growth initiatives. Inventory turnover and working capital metrics align with industry norms for specialty retailers carrying high-value merchandise.
Floor & Decor maintains $187.7M in cash against $1.69B of total debt, resulting in a leveraged but manageable position for its growth stage. The balance sheet supports ongoing store rollout plans, with debt levels typical for capital-intensive retail expansion. Liquidity appears adequate given consistent operating cash generation and access to revolving credit facilities.
The company pursues a growth-oriented strategy with no dividend payments, reinvesting all earnings into market expansion and operational improvements. Comparable store sales growth and new store productivity remain key metrics, with the store count increasing approximately 15-20% annually in recent years. Management targets long-term revenue growth above the home improvement sector average.
Current valuation multiples reflect expectations for continued market share gains in the fragmented flooring industry. Investors appear to price in successful execution of the national expansion strategy, with premium given to the company's differentiated trade professional focus and supply chain advantages relative to competitors.
Key advantages include direct sourcing relationships, trade professional loyalty, and scalable warehouse formats. Near-term challenges include macroeconomic sensitivity to housing turnover and renovation activity. Long-term prospects remain favorable due to urbanization trends and aging housing stock requiring flooring replacements, positioning Floor & Decor to capitalize on secular demand drivers in its niche.
Company 10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |