US · FND
Floor & Decor Holdings, Inc.
- Sector
- Consumer Cyclical · Home Improvement
- Headquarters
- Atlanta, GA 30339
- Website
- flooranddecor.com
Price · as of 2025-12-25
$50.57
Market cap 7.44B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $76.46 | +51.2% |
| Intrinsic Value(DCF) | $26.70 | -47.2% |
| Graham-Dodd Method(GD) | $29.64 | -41.39% |
| Graham Formula(GF) | $25.37 | -49.83% |
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 | |||||
| 2012 | |||||
| 2013 | $0.00 | $4.63 | |||
| 2014 | $1.41 | $6.40 | |||
| 2015 | $2.37 | $11.87 | |||
| 2016 | $0.00 | $18.96 | |||
| 2017 | $46.64 | $81.29 | $662.91 | $8.02 | $43.56 |
| 2018 | $39.19 | $47.47 | $417.77 | $8.97 | $33.91 |
| 2019 | $52.44 | $60.33 | $156.10 | $12.97 | $40.72 |
| 2020 | $94.12 | $75.61 | $81.04 | $16.99 | $49.22 |
| 2021 | $91.36 | $91.71 | $514.91 | $23.73 | $129.66 |
| 2022 | $86.75 | $84.87 | $473.82 | $27.39 | $88.30 |
| 2023 | $124.26 | $86.97 | $127.73 | $27.32 | $26.79 |
| 2024 | $91.21 | $89.06 | $0.00 | $27.47 | $17.47 |
| 2025 | $66.74 | $76.46 | $0.00 | $29.64 | $25.37 |
AI valuation
Our deep-learning model estimates Floor & Decor Holdings, Inc.'s (FND) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $76.46
- Current price
- $50.57
- AI upside
- +51.2%
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
$26.70
-47.2% upside
Graham-Dodd
$29.64
-41.39% upside
Graham Formula
$25.37
-49.83% 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 |
| FND | Floor & Decor Holdings, I… | $50.57 | 7.44B | +51% | -47% | -41% | -50% | 34.47 | 2.99 | 1.54 | 20.69 | 3274.67 | 3.59 | 41.15% | 5.95% | 4.45% | 9.11% | 4.61% | 3.97% | 1.51 | 28.83 | 1.33 | 0.30 | 6.62 | 105.00% | 512.00% | -5901.00% | 0.89% | 0.33 | 1.35% | 0.00% | 0.00% | 0.00% | 37.94 | 165.03 | 2.26 | 2.99 |
| BFAM | Bright Horizons Family So… | $74.52 | 4.21B | -15% | -54% | -89% | -23% | 22.08 | 3.18 | 1.45 | 16.14 | 55.19 | -6.29 | 23.56% | 10.73% | 6.58% | 14.75% | 6.81% | 4.99% | 1.84 | 7.03 | 0.52 | 0.45 | 5.69 | 4000.00% | 922.00% | 675.00% | 6.01% | 0.36 | 7.76% | 0.00% | 0.00% | 5.29% | 20.93 | 25.69 | 2.25 | 1.88 |
| BOOT | Boot Barn Holdings, Inc. | $189.22 | 5.77B | -19% | -36% | -68% | -31% | 27.81 | 4.45 | 2.63 | 18.17 | 123.59 | 5.75 | 37.52% | 12.52% | 9.47% | 17.44% | 12.19% | 9.72% | 0.50 | 159.89 | 2.45 | 0.25 | 1.62 | 2250.00% | 1464.00% | -10064.00% | -0.01% | 0.42 | -0.05% | 0.00% | 0.00% | 0.00% | 23.08 | -7337.12 | 2.89 | 5.67 |
| BYD | Boyd Gaming Corporation | $83.23 | 6.28B | +73% | -46% | +47% | +229% | 3.66 | 2.58 | 1.65 | 3.46 | 1.38 | 38.40 | 42.14% | 21.43% | 45.05% | 87.98% | 12.92% | 27.83% | 1.25 | 5.56 | 0.54 | 0.45 | 1.04 | 26446.00% | 412.00% | -3022.00% | 5.76% | 1.00 | 7.25% | 0.86% | 3.20% | 22.83% | 11.01 | 24.85 | 2.36 | 2.43 |
| HRB | H&R Block, Inc. | $30.62 | 3.88B | +110% | +50% | — | +79% | 11.10 | 75.66 | 1.79 | 8.27 | 169.42 | -6.92 | 44.53% | 22.01% | 16.11% | 674.99% | 48.24% | 18.69% | 26.41 | 10.60 | 0.90 | 0.82 | 1.38 | 655.00% | 417.00% | -888.00% | 8.90% | 0.52 | 44.74% | 2.93% | 32.60% | 9.43% | 9.75 | 13.48 | 2.15 | 3.22 |
| IBP | Installed Building Produc… | $327.76 | 8.84B | -30% | -60% | -97% | -73% | 33.08 | 12.37 | 2.96 | 19.19 | 493.49 | 51.58 | 33.97% | 13.01% | 8.93% | 37.51% | 21.00% | 12.86% | 1.40 | 12.19 | 3.03 | 2.23 | 1.36 | 670.00% | 100.00% | 1965.00% | 3.43% | 1.08 | 21.99% | 1.00% | 33.00% | 2.96% | 24.45 | 31.41 | 3.18 | 7.04 |
| KMX | CarMax, Inc. | $43.17 | 6.34B | +155% | -39% | +28% | -39% | 20.51 | 1.64 | 0.36 | 27.03 | 326.03 | 1.68 | 11.43% | 2.80% | 1.77% | 8.13% | 2.35% | 1.83% | 3.11 | 7.31 | 2.31 | 0.20 | 17.61 | 629.00% | -2.00% | -243931.00% | 1.52% | 0.28 | 0.62% | 0.00% | 0.00% | 4.17% | 37.32 | 188.16 | 1.04 | 1.76 |
| LNW | Light & Wonder, Inc. | $99.75 | 8.43B | — | — | — | -34% | — | — | — | — | — | — | 70.80% | 20.95% | 10.54% | 47.97% | 12.36% | 6.12% | 6.16 | 2.28 | 1.61 | 1.06 | 3.41 | 11029.00% | 986.00% | -287.00% | — | 0.86 | 7.83% | — | 0.00% | — | — | — | — | — |
| MHK | Mohawk Industries, Inc. | $125.27 | 7.74B | -7% | -62% | +16% | -63% | 20.02 | 0.88 | 0.69 | 8.17 | — | 1.16 | 23.87% | 4.73% | 3.43% | 4.64% | 4.06% | 2.80% | 0.33 | 28.63 | 2.19 | 1.02 | 1.67 | -2715.00% | -48.00% | -932.00% | 8.32% | 0.39 | 6.23% | 0.00% | 0.00% | 2.78% | 18.26 | 15.11 | 0.86 | 2.03 |
| MNSO | MINISO Group Holding Limi… | $18.02 | 5.61B | +65% | -26% | -88% | +4,259% | 16.43 | 4.20 | 2.55 | 12.31 | 2.53 | 5.01 | 44.94% | 19.51% | 15.40% | 27.05% | 49.62% | 16.17% | 0.30 | 256.83 | 2.04 | 1.50 | -1.00 | 65000.00% | 68876.00% | -1560.00% | 3.25% | 0.38 | 26.72% | 2.87% | 47.20% | 3.60% | 11.98 | 28.26 | 2.34 | 5.61 |
| WING | Wingstop Inc. | $259.51 | 7.21B | -30% | -49% | — | -54% | 38.56 | -9.12 | 9.64 | 35.95 | 56.84 | -7.66 | 82.62% | 27.58% | 25.01% | -24.68% | 45.04% | 24.72% | -1.80 | 5.37 | 3.26 | 3.17 | 5.02 | 6784.00% | 1135.00% | -5.00% | 1.57% | 1.87 | 33.69% | 0.48% | 18.60% | 3.78% | 40.64 | 73.93 | 11.21 | 3.56 |
About Floor & Decor Holdings, Inc.
Floor & Decor Holdings, Inc. operates as a multi-channel specialty retailer and commercial flooring distributor of hard surface flooring and related accessories. The company's stores offer tile, wood, laminate, vinyl, and natural stone flooring products, as well as decorative and installation accessories. It serves professional installers, commercial businesses, and do it yourself customers. As of May 5, 2022, the company operated 166 warehouse-format stores and five design studios in 34 states. It also sells products through its Website, FloorandDecor.com. The company was formerly known as FDO Holdings, Inc. and changed its name to Floor & Decor Holdings, Inc. in April 2017. Floor & Decor Holdings, Inc. was founded in 2000 and is headquartered in Atlanta, Georgia.
- CEO
- Bradley S. Paulsen
- Employees
- 10.41K
- Beta
- 1.74
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($26.70 ÷ $50.57) − 1 = -47.2% (DCF, example).