US · MHK
Mohawk Industries, Inc.
- Sector
- Consumer Cyclical · Furnishings, Fixtures & Appliances
- Headquarters
- Calhoun, GA 30701
- Website
- mohawkind.com
Price · as of 2025-12-31
$99.93
Market cap 7.74B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $116.17 | +16.25% |
| Intrinsic Value(DCF) | $47.69 | -52.28% |
| Graham-Dodd Method(GD) | $145.22 | +45.32% |
| Graham Formula(GF) | $46.15 | -53.82% |
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 | $63.19 | $60.15 | $0.00 | $42.34 | $35.09 |
| 2012 | $112.30 | $94.92 | $0.00 | $51.97 | $38.52 |
| 2013 | $144.68 | $108.25 | $0.00 | $62.26 | $165.01 |
| 2014 | $178.60 | $111.48 | $63.14 | $75.15 | $102.69 |
| 2015 | $185.24 | $105.65 | $181.26 | $76.68 | $95.27 |
| 2016 | $230.39 | $142.86 | $90.40 | $110.03 | $234.18 |
| 2017 | $245.00 | $146.33 | $38.34 | $127.03 | $181.24 |
| 2018 | $132.08 | $95.38 | $0.00 | $123.92 | $151.75 |
| 2019 | $118.57 | $97.50 | $0.00 | $128.79 | $82.08 |
| 2020 | $189.04 | $152.13 | $0.00 | $118.82 | $29.78 |
| 2021 | $131.11 | $125.02 | $0.00 | $159.46 | $368.87 |
| 2022 | $97.87 | $87.42 | $0.00 | $97.30 | $5.03 |
| 2023 | $121.66 | $87.96 | $0.00 | $67.01 | $0.00 |
| 2024 | $117.01 | $137.56 | $0.00 | $142.62 | $46.16 |
| 2025 | $119.22 | $116.17 | $0.00 | $145.22 | $46.15 |
AI valuation
Our deep-learning model estimates Mohawk Industries, Inc.'s (MHK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $116.17
- Current price
- $99.93
- AI upside
- +16.25%
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
$47.69
-52.28% upside
Graham-Dodd
$145.22
+45.32% upside
Graham Formula
$46.15
-53.82% 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 |
| MHK | Mohawk Industries, Inc. | $99.93 | 7.74B | +16% | -52% | +45% | -54% | 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 |
| ALSN | Allison Transmission Hold… | $125.30 | 10.43B | +14% | -41% | -85% | -89% | 17.11 | 5.71 | 3.54 | 11.78 | — | -10.64 | 48.37% | 32.33% | 20.70% | 35.42% | 22.91% | 10.91% | 1.56 | 9.93 | 4.85 | 3.97 | 1.39 | -1179.00% | -667.00% | -137.00% | 6.09% | 1.79 | 19.72% | 0.85% | 14.60% | 5.93% | 12.42 | 18.62 | 4.02 | 2.88 |
| BIRK | Birkenstock Holding plc | $41.65 | 7.66B | +31% | -45% | -56% | +24% | 20.18 | 2.58 | 3.35 | 12.13 | 24.21 | -19.16 | 59.11% | 26.20% | 16.61% | 13.03% | 11.16% | 7.09% | 0.48 | 7.27 | 2.81 | 1.17 | 1.49 | 8333.00% | 1622.00% | -1875.00% | 4.10% | 0.82 | 7.90% | 0.00% | 0.00% | 2.97% | 14.55 | 27.74 | 3.81 | 3.11 |
| CHDN | Churchill Downs Incorpora… | $91.93 | 6.41B | +26% | -29% | -81% | -14% | 17.24 | -32.78 | 2.27 | 6.96 | — | -32.78 | 33.58% | 25.17% | 12.98% | 87.52% | 16.60% | 9.68% | -3.96 | 2.47 | 0.00 | 0.00 | 0.75 | -634.00% | 701.00% | 11927.00% | 7.45% | 8.66 | 15.41% | 0.46% | 8.00% | 66.17% | 10.11 | 15.05 | 2.55 | 12.09 |
| FND | Floor & Decor Holdings, I… | $69.09 | 7.44B | +11% | -61% | -57% | -63% | 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 |
| 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% | — | — | — | — | — |
| 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 |
| MUSA | Murphy USA Inc. | $390.74 | 7.24B | -12% | -59% | -73% | -74% | 16.53 | 12.48 | 0.40 | 11.00 | — | 49.81 | 5.01% | 3.81% | 2.43% | 64.31% | 16.30% | 10.16% | 5.22 | 6.67 | 0.80 | 0.33 | 3.22 | -4.00% | -425.00% | -390.00% | 4.81% | 0.88 | 10.68% | 0.53% | 8.80% | 8.89% | 14.89 | 29.40 | 0.57 | 6.95 |
About Mohawk Industries, Inc.
Mohawk Industries, Inc. designs, manufactures, sources, distributes, and markets flooring products for remodeling and new constructions of residential and commercial spaces in the United States, Europe, Russia, and internationally. It operates through three segments: Global Ceramic, Flooring North America (Flooring NA), and Flooring Rest of the World (Flooring ROW). The Global Ceramic segment provides a range of ceramic tile, porcelain tile, and natural stone products; and sources, markets, and distributes other tile related products. This segment markets and distributes its products under the American Olean, Daltile, Eliane, EmilGroup, KAI, Kerama Marazzi, Marazzi, and Ragno brands. The Flooring NA segment offers floor covering product lines in a range of colors, textures, and patterns, including carpets, carpet tiles, rugs and mats, carpet pads, hardwood, laminate, medium-density fiberboards, luxury vinyl tiles (LVT), and sheet vinyl products. This segment markets and distributes its flooring products under the Aladdin Commercial, Durkan, IVC, Karastan, Mohawk, Mohawk Group, Mohawk Home, Pergo, Portico, and Quick-Step brands. The Flooring ROW segment provides wood flooring and vinyl flooring, as well as laminates, roofing elements, sheet vinyl, LVT, insulation boards, medium-density fiberboards, chipboards, and other woods products under the Feltex, Godfrey Hirst, Hycraft, IVC Commercial, IVC Home, Leoline, Moduleo, Pergo, Quick-Step, and Unilin and Xtratherm brands; and licenses its intellectual property to flooring manufacturers. Mohawk Industries, Inc. was incorporated in 1988 and is headquartered in Calhoun, Georgia.
- CEO
- Jeffrey S. Lorberbaum
- Employees
- 41.9K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($47.69 ÷ $99.93) − 1 = -52.28% (DCF, example).