investorscraft@gmail.com

Intrinsic Value of Interface, Inc. (TILE)

Previous Close$21.35
Intrinsic Value
Upside potential
Previous Close
$21.35

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

Interface, Inc. is a global leader in the design and production of modular flooring solutions, specializing in sustainable carpet tiles and resilient flooring. The company operates primarily in the commercial interiors sector, serving corporate offices, healthcare facilities, education institutions, and retail spaces. Its revenue model is driven by direct sales and a network of distributors, with a strong emphasis on environmental sustainability, which differentiates it in a competitive market. Interface has built a reputation for innovation, particularly in carbon-neutral products, reinforcing its position as a pioneer in eco-conscious flooring. The company’s market share is bolstered by its ability to offer customizable, durable, and design-forward solutions that cater to evolving architectural trends. Its focus on circular economy principles, such as recycling materials and reducing waste, aligns with growing demand for sustainable building products, giving it a strategic edge in the commercial flooring industry.

Revenue Profitability And Efficiency

Interface reported revenue of $1.32 billion for FY 2024, with net income of $86.9 million, reflecting a net margin of approximately 6.6%. Operating cash flow stood at $148.4 million, indicating healthy liquidity generation. Capital expenditures of $33.8 million suggest disciplined reinvestment, while the company maintains an efficient operational structure, as evidenced by its ability to convert sales into profits and cash flow effectively.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $1.48 demonstrates its earnings power, supported by a stable revenue base and cost management. With operating cash flow significantly exceeding net income, Interface exhibits strong capital efficiency, reinvesting selectively to sustain growth. The balance between profitability and capital allocation underscores its ability to generate shareholder value without excessive leverage or dilution.

Balance Sheet And Financial Health

Interface’s balance sheet shows $99.2 million in cash and equivalents against total debt of $383.1 million, indicating a manageable leverage position. The company’s liquidity is sufficient to cover near-term obligations, and its debt levels appear sustainable given its cash flow generation. The financial structure suggests prudent risk management, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Interface has demonstrated steady revenue growth, supported by demand for sustainable flooring solutions. Its dividend policy, with a modest $0.04 per share payout, reflects a conservative approach, prioritizing reinvestment over aggressive shareholder returns. This strategy aligns with its focus on long-term growth and market expansion, particularly in environmentally conscious segments.

Valuation And Market Expectations

The company’s valuation reflects its niche positioning in sustainable flooring, trading at multiples consistent with its growth prospects and profitability. Market expectations appear balanced, factoring in Interface’s ability to maintain margins while capitalizing on increasing demand for green building materials. Investor sentiment likely hinges on execution in a competitive but expanding sector.

Strategic Advantages And Outlook

Interface’s strategic advantages lie in its sustainability leadership, strong brand recognition, and innovative product portfolio. The outlook remains positive, driven by secular trends favoring eco-friendly commercial interiors. However, macroeconomic pressures and raw material costs pose risks. The company’s ability to navigate these challenges while leveraging its market position will be critical to sustained performance.

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