US · AWI
Armstrong World Industries, Inc.
- Sector
- Industrials · Construction
- Headquarters
- Lancaster, PA 17603
- Website
- armstrongceilings.com
Price · as of 2025-12-31
$168.46
Market cap 7.48B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $147.37 | -12.52% |
| Intrinsic Value(DCF) | $109.55 | -34.97% |
| Graham-Dodd Method(GD) | $51.06 | -69.69% |
| Graham Formula(GF) | $140.19 | -16.78% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $40.75 | $51.36 | $3.26 | $28.95 | $22.31 |
| 2012 | $49.67 | $58.34 | $2.32 | $0.00 | $10.01 |
| 2013 | $52.19 | $46.14 | $0.00 | $19.92 | $8.42 |
| 2014 | $52.08 | $48.62 | $0.00 | $18.52 | $10.69 |
| 2015 | $39.19 | $46.34 | $0.00 | $18.26 | $0.00 |
| 2016 | $42.93 | $57.15 | $0.39 | $12.84 | $0.00 |
| 2017 | $56.98 | $46.92 | $1.33 | $28.68 | $61.53 |
| 2018 | $68.50 | $66.37 | $2.61 | $21.56 | $65.54 |
| 2019 | $98.96 | $69.67 | $5.73 | $20.08 | $70.24 |
| 2020 | $90.81 | $50.30 | $4.12 | $0.00 | $2.19 |
| 2021 | $86.42 | $68.54 | $0.83 | $13.80 | $99.26 |
| 2022 | $68.34 | $56.03 | $30.02 | $15.18 | $82.06 |
| 2023 | $120.38 | $75.89 | $91.86 | $18.60 | $64.62 |
| 2024 | $148.41 | $97.65 | $120.76 | $25.62 | $116.54 |
| 2025 | $171.99 | $147.37 | $166.55 | $51.06 | $140.19 |
AI valuation
Our deep-learning model estimates Armstrong World Industries, Inc.'s (AWI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $147.37
- Current price
- $168.46
- AI upside
- -12.52%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$109.55
-34.97% upside
Graham-Dodd
$51.06
-69.69% upside
Graham Formula
$140.19
-16.78% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AWI | Armstrong World Industrie… | $168.46 | 7.48B | -13% | -35% | -70% | -17% | 24.29 | 8.33 | 4.63 | 18.27 | 137.96 | 29.10 | 40.64% | 26.59% | 19.05% | 37.24% | 25.59% | 16.39% | 0.59 | 13.06 | 1.46 | 0.91 | 0.97 | 1761.00% | 1211.00% | 9321.00% | 4.74% | 1.33 | 27.37% | 0.00% | 0.00% | 1.35% | 18.38 | 22.27 | 4.89 | 7.37 |
| AAON | AAON, Inc. | $101.20 | 8.26B | -36% | +42% | -86% | -78% | 39.49 | 8.07 | 5.54 | 25.06 | — | 10.02 | 33.07% | 17.42% | 14.04% | 21.61% | 19.16% | 15.93% | 0.21 | 71.99 | 2.79 | 1.64 | 0.63 | -516.00% | 275.00% | -10573.00% | -0.05% | 1.10 | -0.35% | 0.39% | 15.50% | 1.89% | 32.65 | -2182.56 | 5.69 | 14.22 |
| DY | Dycom Industries, Inc. | $420.02 | 12.16B | -74% | -69% | -83% | -61% | 17.33 | 3.26 | 0.86 | 8.81 | 232.25 | 5.87 | 15.60% | 7.24% | 4.96% | 20.35% | 12.88% | 8.55% | 0.85 | 5.58 | 2.89 | 2.63 | 1.70 | 746.00% | 1261.00% | 14365.00% | 2.44% | 0.59 | 4.92% | 0.00% | 0.00% | 1.62% | 14.68 | 50.66 | 1.06 | 4.43 |
| IESC | IES Holdings, Inc. | $495.35 | 9.87B | -46% | +100% | -77% | -25% | 27.38 | 9.66 | 2.53 | 19.14 | 52.78 | 11.62 | 25.49% | 11.38% | 9.08% | 41.72% | 43.44% | 21.96% | 0.18 | 211.43 | 1.71 | 1.50 | 0.07 | 5187.00% | 1689.00% | 1564.00% | 2.56% | 0.45 | 32.48% | 0.00% | 0.00% | 0.49% | 22.07 | 38.67 | 2.51 | 11.19 |
| OC | Owens Corning | $122.07 | 10.03B | -33% | -61% | — | — | -18.66 | 2.53 | 0.96 | 15.94 | — | -26.98 | 28.54% | 17.02% | -5.17% | -11.69% | 6.88% | -3.86% | 1.60 | 6.72 | 1.26 | 0.48 | 5.95 | -18505.00% | -795.00% | -2273.00% | 9.88% | 0.67 | 9.63% | 2.38% | -44.40% | 10.75% | 9.04 | 16.15 | 1.54 | 2.40 |
| PRIM | Primoris Services Corpora… | $150.72 | 8.15B | -44% | +128% | -76% | -11% | 29.67 | 4.85 | 1.08 | 17.62 | 57.44 | 12.87 | 10.73% | 5.46% | 3.63% | 17.79% | 13.00% | 6.39% | 0.76 | 14.42 | 1.26 | 1.16 | 1.46 | 5166.00% | 1897.00% | -1081.00% | 4.17% | 0.25 | 14.93% | 0.21% | 6.30% | 0.36% | 21.48 | 26.12 | 1.17 | 4.40 |
| PSN | Parsons Corporation | $66.00 | 7.03B | +2% | -59% | -76% | -91% | 30.03 | 2.74 | 1.14 | 14.95 | 795.86 | 55.93 | 22.49% | 6.64% | 3.79% | 9.53% | 9.69% | 4.28% | 0.56 | 8.23 | 1.75 | 1.64 | 1.84 | 377.00% | -572.00% | -1349.00% | 5.67% | 0.31 | 11.66% | 0.00% | 0.00% | 1.73% | 19.54 | 20.12 | 1.30 | 3.19 |
| SSD | Simpson Manufacturing Co.… | $193.57 | 8.03B | -12% | -59% | -60% | -46% | 23.33 | 3.97 | 3.45 | 14.94 | 277.01 | 7.43 | 45.85% | 18.97% | 14.79% | 17.96% | 15.49% | 11.88% | 0.28 | — | 3.54 | 1.80 | 0.33 | 842.00% | 451.00% | 8860.00% | 3.70% | 1.20 | 13.96% | 0.00% | 0.00% | 0.76% | 18.59 | 27.65 | 3.53 | 6.27 |
| TTEK | Tetra Tech, Inc. | $35.84 | 9.35B | +10% | +10% | — | -67% | 17.75 | 5.06 | 1.65 | 21.05 | — | -23.02 | 17.66% | 11.09% | 4.55% | 28.10% | 15.20% | 11.97% | 0.55 | 14.85 | 1.18 | 1.07 | 1.76 | -2439.00% | 469.00% | 2892.00% | 4.88% | 0.33 | 16.84% | 0.72% | 12.80% | 3.50% | 16.28 | 22.38 | 1.81 | 4.58 |
| VMI | Valmont Industries, Inc. | $459.93 | 9.06B | -40% | -60% | -82% | -66% | 27.13 | 5.56 | 2.21 | 19.65 | — | 13.83 | 30.21% | 12.73% | 8.53% | 21.09% | 20.62% | 9.99% | 0.65 | 12.88 | 2.35 | 1.43 | 1.71 | -233.00% | 71.00% | -3685.00% | 3.43% | 0.62 | 13.12% | 0.58% | 15.70% | 2.76% | 19.06 | 31.96 | 2.43 | 5.24 |
| WMS | Advanced Drainage Systems… | $171.34 | 13.35B | -40% | -70% | -82% | -69% | 19.64 | 5.49 | 3.06 | 11.41 | — | 19.76 | 37.68% | 22.64% | 15.50% | 31.43% | 21.16% | 13.01% | 0.89 | 7.16 | 3.33 | 2.00 | 1.14 | -1070.00% | 104.00% | -3100.00% | 4.15% | 1.46 | 15.56% | 0.56% | 11.00% | 1.35% | 15.01 | 26.78 | 3.40 | 4.84 |
About Armstrong World Industries, Inc.
Armstrong World Industries, Inc., together with its subsidiaries, designs, manufactures, and sells ceiling systems primarily for use in the construction and renovation of residential and commercial buildings in the United States, Canada, and Latin America. The company operates through Mineral Fiber and Architectural Specialties segments. The company produces suspended mineral fiber, soft fiber, fiberglass wool, and metal ceiling systems, as well as wood, wood fiber, glass-reinforced-gypsum, and felt ceiling and wall systems; ceiling component products, such as ceiling perimeters and trims, as well as grid products that support drywall ceiling systems; ceilings and walls for use in commercial settings; and acoustical controls, facades, and partitions. It sells its commercial ceiling and architectural specialties products to resale distributors and ceiling system contractors; and residential ceiling products to wholesalers and retailers, such as large home centers. The company was incorporated in 1891 and is headquartered in Lancaster, Pennsylvania.
- CEO
- Victor D. Grizzle
- Employees
- 3.6K
- Beta
- 1.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($109.55 ÷ $168.46) − 1 = -34.97% (DCF, example).