Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
MHK — frequently asked questions
Is Mohawk Industries Inc. overvalued?
In our latest published analysis dated 2026-10-15, MHK trades close to fair value. The price recorded at analysis is 120 USD versus our fair value of 115 USD; the high endpoint is presented separately as potential value of 139 USD. That implies roughly 3.9% downside to fair value at that date.
Our latest published report, analyzed 2026-10-15, gives MHK a fair value of 115 USD and a potential value of 139 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Mohawk Industries Inc.'s archetype; it is a dated research output, not a live price.
Should I buy MHK now?
Our latest published rating for MHK, analyzed 2026-10-15, is Hold. Mohawk Industries Inc. trades close to fair value at the analysis-date price of 120 USD versus fair value of 115 USD; potential value is 139 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for MHK?
The dedicated bear-case section in our report analyzed 2026-10-15 documents Mohawk Industries Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is MHK's rating?
Our latest published rating for MHK, analyzed 2026-10-15, is Hold, with a published moat assessment of 6.5/10 (Narrow). It reflects our fair value of 115 USD, the potential value of 139 USD, and the price recorded at analysis (120 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâyHold
Giá so với giá trị
Giá
$119.97
Giá trị hợp lý
$115.33
Giá trị tiềm năng
$138.62
Tính đến
2026-10-14
Vì sao luận điểm có thể đúng
A faster-than-anticipated recovery in existing home turnover spurred by declining mortgage rates, unlocking substantial pent-up flooring replacement demand and generating powerful fixed-cost absorption across domestic tile and carpet facilities toward Potential value of $138.62.
Điều gì sẽ thay đổi quan điểm của chúng tôi
Severe input price/cost squeeze from cumulative natural gas, petrochemical resin, and transportation inflation outstripping customer price realization.
Mohawk Industries is rated Hold with the share price of $119.97 as of $119.97 (as of 2026-10-14) trading in close alignment with house Fair value of $115.33.
The house rating is Hold, indicating that the shares are fairly valued for ordinary investors at $119.97 as of $119.97 (as of 2026-10-14). While Mohawk exhibits sound balance sheet discipline and operational resilience, prospective returns reflect balanced valuation rather than compelling cyclical mispricing.
The report was prepared at a share price of $119.97 as of $119.97 (as of 2026-10-14), representing an implied return of -3.9% to the house Fair value of $115.33. Potential value of $138.62 reflects the upper boundary of intrinsic earnings power under an accelerated remodeling demand recovery, but the shares currently trade near the house midpoint.
The principal risk to this rating is a severe input cost squeeze where cumulative natural gas, petrochemical resin, and transportation inflation outstrips selling price realization. If customer resistance prevents further price increases, would compress below FY2025 trough levels of 4.54%, reducing cash generation and forcing a rating downgrade.
The primary catalyst for upside toward Potential value of $138.62 is an interest-rate-driven rebound in existing home turnover that unlocks years of deferred residential remodeling. Higher production volumes would generate substantial fixed-cost absorption across domestic plants, driving operating profit expansion and strong cash flow conversion above the $616.2M generated in FY2025.4,5
Demonstrated Pricing Power and Manufacturing Productivity
Management has proven ability to implement price increases and operational efficiencies that offset energy, raw material, and freight cost inflation, maintaining gross margins across hard and soft surface lines.4
International Margin Resilience
Flooring Rest of World generates premium operating margins, delivering $212.9M of operating income in FY2025 and expanding adjusted margins in Q2 2026 to cushion domestic remodeling softness.4,7
Vertical Distribution and Domestic Trade Protection
Owned regional warehousing fleets provide superior retail service, while domestic manufacturing investments position Mohawk to gain share under proposed 25% minimum ITC tariffs.4
Khuyến nghị của hãng
The verdict is Hold because the shares trade at an implied return of -3.9% to Fair value of $115.33, leaving insufficient margin of safety to justify new capital deployment while residential turnover remains subdued.
Tổng quan công ty
Mohawk Industries Inc. is a leading global flooring manufacturer that designs, produces, and distributes a comprehensive array of residential and commercial surface products. The company's portfolio encompasses ceramic and porcelain tile, quartz countertops, natural stone slabs, laminate, luxury vinyl tile, and broadloom carpeting, serving home remodeling, new residential construction, and commercial architectural channels across North America, Europe, Latin America, and international markets.
The business drives product differentiation through proprietary surface engineering and visual technologies, including Sublime Sync® and 3D Ink® realistic texturing, as well as StepWise™ slip-resistant porcelain tiles and antimicrobial surface treatments. Mohawk combines localized manufacturing density, such as European porcelain slab production exported to North America, with integrated direct-to-retailer distribution networks that service dealers, builders, and home centers directly.
§2 Kịch bản tiêu cựcEN
Under a severe cyclical stress test combining sustained input inflation with stagnant residential remodeling turnover, Mohawk's consolidated operating margin is restricted to 4.5% or lower, failing to recover toward the normalized 7.5% baseline assumption. With European consumer confidence depressed and customer pushback limiting further price hikes, operating cash flow would fall toward $750M-$800M. After accounting for maintenance and guided capital expenditures of $460M, free cash flow conversion would contract significantly from the $616.2M generated in FY2025, constraining share repurchases and balance sheet flexibility.
Prolonged stagnation in existing home sales and discretionary remodeling
Severe input cost squeeze where inflation outpaces selling price realization
Foreign import penetration eroding domestic hard surface market share
In the bear case, prolonged mortgage lock-in and weak existing home turnover suppress residential flooring replacement across North America and Europe. Escalating natural gas and chemical input costs flow through inventory faster than selling price realization can offset, triggering margin compression. Fixed overhead under-absorption and potential rejection of trade tariff remedies further depress domestic hard surface demand.
Các cách luận điểm này có thể đổ vỡ
Severe input price/cost squeeze from cumulative natural gas, petrochemical resin, and freight inflation outstripping realization.
Management disclosed that underlying inflation stepped up by $35M in Q2 and will see an identical ~$35M step-up in Q3, with costs flowing through inventory into the second half. If consumer resistance prevents further pricing realization, operating margins will compress below FY2025 levels of 4.54%, triggering an operating margin drop below 4.5% within 12 months with an estimated fair value impact of -28.5%.4,6
FV impact
0%
Operating margin 3 points lower throughout
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Operating margin dropping below 4.50% would indicate that raw material, energy, and transportation inflation is completely outpacing pricing realization and productivity programs.
Hiện tại:4.54% in FY2025
Cảnh báo nếu< 4.50%
02
§3 Lợi thế cạnh tranhEN
Narrow
Mohawk Industries possesses a narrow economic moat grounded in scale advantages across ceramic tile and hard surface manufacturing, reinforced by an extensive company-owned distribution network. In FY2025, the Global Ceramic segment generated $4,289.4M in revenue and $266.7M in operating income, reflecting global manufacturing density that lowers unit production costs across kilns and automated pressing facilities.
The company's competitive standing is supported by proprietary surface innovations, including Sublime Sync® and 3D Ink® texturing processes, as well as StepWise™ slip-resistant porcelain formulations. Large-scale European porcelain slab production is exported to North America to complement domestic quartz countertop offerings, providing commercial architects and residential builders with a comprehensive surface catalog that independent regional tile producers cannot replicate.
Mohawk's vertically integrated distribution infrastructure provides structural operational insulation. By managing regional warehousing and dedicated trucking fleets directly to independent dealers and home centers, Mohawk holds inventory close to end customers, dampening the volatility of channel prebuying. While returns on invested capital currently track close to the cost of equity (computed at 9.6246%) due to cyclical demand trough conditions, the company's manufacturing scale and distribution control sustain a narrow competitive moat.
01Scale Advantage in Ceramic Tile and Surface Manufacturing — Mohawk operates global manufacturing facilities producing large-scale porcelain slabs, commercial tiles, and residential flooring, generating $4,289.4M in Global Ceramic revenue in FY2025 with proprietary technologies including Sublime Sync®, 3D Ink®, and StepWise™.Moderate
02Controlled Direct-to-Retailer Distribution Network — Management maintains dedicated distribution assets across primary geographic regions, holding inventory directly to service retail and builder partners, which dampens distributor prebuying bullwhip effects.Wide
03Proprietary Product Formulations and Brand Intangibles
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
Low-cost Asian and Latin American ceramic and vinyl flooring import competition if trade tariff remedies are delayed or weakened.
medium
12 to 24 months
Expanding domestic manufacturing lines including a second countertop facility ahead of proposed 25% minimum ITC tariffs and differentiated product innovations.4
The highlighted cell is Fair value when every assumption sits at its base level ($115.33). Each row and column shows what Fair value becomes when one assumption moves.
Accelerated recovery in global residential repair and remodel turnover
Domestic countertop expansion fully operational under protective trade tariffs
Sustained price and productivity gains outstripping all input cost inflation
In the bull case, residential remodeling activity accelerates as mortgage rates ease and existing home turnover unfreezes. High-margin laminate adoption expands rapidly across builder channels, and domestic countertop manufacturing lines ramp up to full utilization under protective trade tariffs. Operating margins expand past normalized levels, driving accelerated earnings growth.
Upgrade the rating; Re-examine capital allocation and verify that margin expansion is driven by structural volume recovery rather than discrete tariff recoveries.
Kích hoạt: Consolidated operating margin expanding substantially year-over-year accompanied by constant-currency volume expansion across North American and European flooring.
A sustained beat driven by organic volume growth and core price realization confirms that price and productivity gains exceed input inflation without relying on discrete tariff refunds.
Đúng kỳ vọng
Maintain Hold; Maintain current allocation, re-examine input cost inflation trends, and monitor ongoing productivity programs.
Kích hoạt: Operating performance aligning with management guidance ranges where price realization offsets underlying input cost headwinds.
An inline outcome validates that the business is navigating cyclical trough conditions with operational stability, but does not yet justify an upgraded valuation multiple while housing turnover remains subdued.
Hụt
Downgrade the rating; Re-examine thesis durability, test downside sensitivity to residential turnover stagnation, and reduce position exposure if fundamental support weakens.
Kích hoạt: Operating margin compressing year-over-year or constant-currency volume declines worsening across core ceramic and flooring lines.
A miss driven by cost inflation outstripping realization or accelerated volume losses indicates that customer resistance is limiting price execution, threatening earnings power.
Chất lượng lợi nhuận
Earnings quality is supported by healthy cash conversion, where operating cash flow comfortably exceeds reported net income. Working capital requirements remain disciplined, and inventory balances are actively managed through controlled warehousing. However, investors must distinguish between recurring operational operating income and discrete items, such as periodic import tariff refunds, which temporarily flattered quarterly reported results.
Xu hướng dự báo
Consensus earnings estimates remained flat following the second-quarter report before stabilizing into the second half as analysts balanced operational execution against persistent European inflation and high mortgage rates.
Chỉ số cần theo dõi trước khi công bố
01
Chỉ số:
Price and Mix Realization vs Input Inflation
Hiện tạiUnderlying inflation stepped up in Q2 and is expected to see a similar step-up in Q3 before flowing through inventory into the second half.
Vì sao quan trọng
When selling price increases and productivity initiatives outpace energy and materials inflation, gross and operating profit expand, preserving cash generation per share.
02
Chỉ số:
Flooring North America Unit Volumes and Market Share
Hiện tạiConstant-currency net sales increased in Q2 with estimated market share gains in both hard and soft surface categories.
Vì sao quan trọng
Unit volume growth absorbs fixed manufacturing overhead across domestic plants, driving operational leverage and expanding segment operating profits.
Mohawk generated $1,056.2M in operating cash flow in FY2025. Subtracting capital expenditures of $440.0M resulted in free cash flow of $616.2M. Working capital management has been disciplined despite inventory carrying costs associated with owned distribution fleets and customer warehousing. For FY2026, planned capital investments of approximately $460M remain aligned with operational depreciation of $652.6M, ensuring free cash flow conversion remains durable across the cycle.4,5,6
Phân bổ vốn
Management balances capital allocation across three priorities: internal organic reinvestment, selective bolt-on capacity, and share repurchases. Capital reinvestment is strictly prioritized around high-return automation and domestic capacity expansion, exemplified by the ramp-up of a second domestic countertop manufacturing line. Mohawk does not pay a regular cash dividend, directing discretionary cash flow toward share buybacks to reduce diluted shares (62.4M diluted average shares in FY2025).
The compression of returns on capital reflects severe fixed-cost under-absorption across tile and carpet manufacturing during the housing turnover downturn. Because current capital expenditures of $440.0M in FY2025 and guided ~$460M in 2026 remain below depreciation of $652.6M, invested capital is growing modestly, allowing operating leverage to drive return expansion as volumes rebound.
At cyclical trough conditions in FY2025, operating profit of $489.8M on $10,785.4M of revenue resulted in returns on capital lagging the computed cost of equity of 9.6246%. As operating margins normalize toward 6.8%-7.5% through FY2027-FY2030, ROIC is projected to recover above the cost of capital.
Flooring Rest of World Delivers Outsized Operating Profitability
In FY2025, Flooring Rest of World generated $212.9M of operating income on $2,857.5M of (7.45% margin), and reached an adjusted of 12.0% in Q2 2026 as price/mix of $41M exceeded cost inflation of $23M.
Doanh thu mới nhất10,8 T US$CAGR doanh thu +2,1%
Biên hoạt động4,5%10 kỳ tài chính
Dòng tiền tự do mới nhất616,2 Tr US$FY2025
Nợ ròng1,2 T US$FY2025
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
StockMarketAgent.AI
Doanh thu10,8 T US$Giá vốn doanh thu−8,2 T US$Lợi nhuận gộp2,6 T US$Chi phí hoạt động−2,1 T US$Lợi nhuận hoạt động489,8 Tr US$Các khoản ngoài hoạt động và thuế−119,9 Tr US$Lợi nhuận ròng369,9 Tr US$
Dữ liệu lịch sử tài chính
Doanh thu
10.785.400.000 US$
Giá vốn doanh thu
8.210.700.000 US$
Lợi nhuận gộp
2.574.700.000 US$
Chi phí hoạt động
2.084.900.000 US$
Lợi nhuận hoạt động
489.800.000 US$
Các khoản ngoài hoạt động và thuế
-119.900.000 US$
Lợi nhuận ròng
369.900.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản13,7 T US$Tiền mặt856,1 Tr US$Tài sản ngắn hạn6 T US$Tổng nợ phải trả5,3 T US$Nợ ngắn hạn2,7 T US$Vốn chủ sở hữu8,4 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
13.687.300.000 US$
Tiền mặt
856.100.000 US$
Tài sản ngắn hạn
5.967.100.000 US$
Tổng nợ phải trả
5.308.600.000 US$
Nợ ngắn hạn
2.722.100.000 US$
Vốn chủ sở hữu
8.378.700.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng369,9 Tr US$Khấu hao và phân bổ+652,6 Tr US$Thù lao bằng cổ phiếu+30 Tr US$Điều chỉnh hoạt động khác+3,7 Tr US$Dòng tiền hoạt động1,1 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ666,6 Tr US$Dòng tiền hoạt động+1,1 T US$Dòng tiền đầu tư−441,9 Tr US$Dòng tiền tài chính−470 Tr US$Ảnh hưởng tỷ giá+45,2 Tr US$Tiền cuối kỳ856,1 Tr US$
1,1 T US$ − 440 Tr US$Dòng tiền tự do 616,2 Tr US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
369.900.000 US$
Dòng tiền vào từ hoạt động
1.056.200.000 US$
Khấu hao và phân bổ
652.600.000 US$
Thù lao bằng cổ phiếu
30.000.000 US$
Điều chỉnh hoạt động khác
3.700.000 US$
Dòng tiền hoạt động
1.056.200.000 US$
Tiền sẵn có
1.768.000.000 US$
Tiền đầu kỳ
666.600.000 US$
Ảnh hưởng tỷ giá
45.200.000 US$
Dòng tiền ra từ đầu tư
441.900.000 US$
Capex
440.000.000 US$
Hoạt động đầu tư khác
1.900.000 US$
Dòng tiền ra từ tài chính
470.000.000 US$
Mua lại cổ phiếu
149.800.000 US$
Hoàn trả nợ ròng
284.200.000 US$
Hoạt động tài chính khác
36.000.000 US$
Tiền cuối kỳ
856.100.000 US$
Dòng tiền đầu tư
-441.900.000 US$
Dòng tiền tài chính
-470.000.000 US$
Doanh thu theo phân khúc hoạt độngTỷ trọng trong tổng doanh thu của 2025-12-31.
10,8 T US$Tổng doanh thu
Doanh thu theo phân khúc hoạt độngTỷ trọng
Global Ceramic4,3 T US$39,8%+1,5% so với cùng kỳ
Flooring NA3,6 T US$33,7%−3,5% so với cùng kỳ
Flooring ROW2,9 T US$26,5%+0,6% so với cùng kỳ
Nguồn: SEC EDGAR · Nộp ngày 2026-02-24 · SEC EDGAR
Dữ liệu cơ cấu doanh thu: Doanh thu theo phân khúc hoạt động
Doanh thu theo phân khúc hoạt động
Doanh thu
Tỷ trọng
so với cùng kỳ
Global Ceramic
4,3 T US$
39,8%
1,5%
Flooring NA
3,6 T US$
33,7%
-3,5%
Flooring ROW
2,9 T US$
26,5%
0,6%
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-10-15.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
9 T US$
1,7 T US$
930,4 Tr US$
1,3 T US$
673,2 Tr US$
672,1 Tr US$
409,5 Tr US$
35,1 Tr US$
0 US$
0 US$
—
-672,1 Tr US$
-641,6 Tr US$
—
121,7 Tr US$
121,7 Tr US$
2,5 T US$
14,3%
—
6,2%
—
2017-12-31
9,5 T US$
1,8 T US$
971,6 Tr US$
1,2 T US$
287,6 Tr US$
906 Tr US$
446,7 Tr US$
36,3 Tr US$
0 US$
0 US$
—
-1,2 T US$
-7 Tr US$
121,7 Tr US$
84,9 Tr US$
84,9 Tr US$
2,8 T US$
14,3%
—
6,2%
—
2018-12-31
10 T US$
1,6 T US$
861,7 Tr US$
1,2 T US$
387,2 Tr US$
794,1 Tr US$
521,8 Tr US$
31,4 Tr US$
274,1 Tr US$
—
—
-1,3 T US$
198 Tr US$
84,9 Tr US$
119,1 Tr US$
119,1 Tr US$
3,3 T US$
11,0%
—
5,7%
—
2019-12-31
10 T US$
1,4 T US$
744,2 Tr US$
1,4 T US$
873,3 Tr US$
545,5 Tr US$
576,5 Tr US$
23,6 Tr US$
100,1 Tr US$
1 N US$
—
-616 Tr US$
-789,9 Tr US$
119,1 Tr US$
134,8 Tr US$
177,3 Tr US$
2,6 T US$
8,3%
—
5,2%
—
2020-12-31
9,6 T US$
1,2 T US$
515,6 Tr US$
1,8 T US$
1,3 T US$
425,6 Tr US$
607,5 Tr US$
19,7 Tr US$
188,6 Tr US$
—
—
-954,8 Tr US$
-188,2 Tr US$
134,8 Tr US$
768,6 Tr US$
1,3 T US$
2,7 T US$
6,7%
—
6,1%
—
2021-12-31
11,2 T US$
1,9 T US$
1 T US$
1,3 T US$
633 Tr US$
676,1 Tr US$
591,7 Tr US$
25,7 Tr US$
900,3 Tr US$
—
—
-556,8 Tr US$
-1,2 T US$
768,6 Tr US$
268,9 Tr US$
591,9 Tr US$
2,3 T US$
11,9%
—
6,8%
—
2022-12-31
11,7 T US$
831,3 Tr US$
25,2 Tr US$
669,2 Tr US$
88,5 Tr US$
580,7 Tr US$
595,5 Tr US$
22,4 Tr US$
307,6 Tr US$
—
528,2 Tr US$
-625,3 Tr US$
194,3 Tr US$
268,9 Tr US$
509,6 Tr US$
667,6 Tr US$
2,8 T US$
2,1%
—
7,5%
—
2023-12-31
11,1 T US$
-287,8 Tr US$
-449 Tr US$
1,3 T US$
716,3 Tr US$
612,9 Tr US$
630,3 Tr US$
20,9 Tr US$
0 US$
—
-165,4 Tr US$
-970,3 Tr US$
-210,6 Tr US$
509,6 Tr US$
642,6 Tr US$
642,6 Tr US$
2,7 T US$
-2,6%
—
—
—
2024-12-31
10,8 T US$
1,3 T US$
514,7 Tr US$
1,1 T US$
679,5 Tr US$
454,4 Tr US$
638,3 Tr US$
27,5 Tr US$
162,8 Tr US$
—
-440,9 Tr US$
-454,4 Tr US$
-629,5 Tr US$
642,6 Tr US$
666,6 Tr US$
666,6 Tr US$
2,2 T US$
6,4%
—
8,9%
—
2025-12-31
10,8 T US$
1,1 T US$
369,9 Tr US$
1,1 T US$
616,2 Tr US$
440 Tr US$
652,6 Tr US$
30 Tr US$
149,8 Tr US$
—
-284,2 Tr US$
-441,9 Tr US$
-470 Tr US$
666,6 Tr US$
856,1 Tr US$
856,1 Tr US$
2 T US$
4,5%
—
6,9%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
Mohawk Industries Inc.MHK
Giá / giá trị hợp lý
Giá trị hợp lý115,33 US$Report-date price119,97 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư65 / 100
Etsy Inc.ETSY
Giá / giá trị hợp lý
Giá trị hợp lý51,06 US$Report-date price82,93 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư58 / 100
Rollins, Inc.ROL
Giá / giá trị hợp lý
Giá trị hợp lý28,87 US$Report-date price32,26 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư66 / 100
Mohawk Industries Inc.MHK
Giá / giá trị hợp lý
Giá trị hợp lý115,33 US$Report-date price119,97 US$
Mohawk Industries Inc. (MHK) trades at 11.7x forward earnings against a peer median of 14.4x. Its EV/EBITDA of 5.8x compares with a peer median of 17.1x. The comparison uses 4 peers: Etsy Inc., Deckers Outdoor Corporation, Rollins Inc. and Darden Restaurants Inc., as of 2026-10-15.
§10 Ngành và chu kỳEN
Pha chu kỳ
Trough
The building products industry exhibits a capex-to-revenue ratio of 5.9% and a capex-to-depreciation ratio of 1.11, indicating moderate capital reinvestment despite depressed end-market activity. For Mohawk, FY2025 capex of $440.0M and guided 2026 capex of approximately $460M compare against depreciation of $652.6M, reflecting disciplined capital rationing at cyclical lows.4,6
Chu kỳ tăng giá
A cyclical upswing in residential flooring demand is catalyzed by easing mortgage rates and unfreezing existing home sales, unlocking multi-year deferred remodeling projects across North America and Europe. In this phase, capacity utilization increases, fixed overhead is absorbed over higher volume, and pricing discipline drives operating margins above the industry benchmark operating margin of 6.9%.
Chu kỳ giảm giá
A prolonged cyclical downturn occurs when elevated borrowing costs freeze housing turnover, delaying discretionary home renovation. As industry capex-to-depreciation stands at 1.11 with capex-to-revenue at 5.9%, industry capacity remains committed while demand softens. Manufacturers face fixed-cost deleverage and inventory absorption lags, driving industry net margins toward the benchmark level of 1.1%.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
Aging Housing Stock and Pent-Up Remodeling Demand
positive
The median age of housing in North America and Western Europe continues to rise, creating non-discretionary replacement needs for worn floor coverings that cannot be indefinitely deferred.
Hard Surface Substitution and Performance Ceramic Adoption
positive
Consumer preference trends favor hard surface flooring, high-durability porcelain slabs, and premium waterproof laminate over traditional broadloom carpet, favoring Mohawk's technology investments in Sublime Sync® and StepWise™.
Định vị
Mohawk is well positioned as an integrated global flooring leader with $10,785.4M in FY2025 revenue. Its geographic footprint spans North America ($5,813.9M), Europe ($3,366.6M), Latin America ($728.0M), and Rest of World ($876.9M). Controlled distribution assets and a second domestic countertop manufacturing line provide structural positioning to gain share as cyclical volume normalizes.4,6,7
§11 Quản lý vị thếEN
Quy mô vị thế
2-3%
Given the house rating of Hold and shares trading at $119.97 near Fair value of $115.33, existing investors should maintain a moderate allocation while new capital waits for an adequate margin of safety.
Rủi ro
Risk management focuses on monitoring the duration of the residential housing turnover freeze and customer price elasticity. Portfolio sizing should reflect cyclical exposure to durable building products, with position limits strictly enforced until mortgage rate normalization catalyzes a sustainable remodeling recovery.
Downgrade rating and lower normalized operating margin assumption across .
§12 Quan điểm nhà đầu tưEN
Long-Term Compounder Investor
Hold
Mohawk commands strong industrial scale and owned distribution networks that defend cash flow across market cycles. However, with the shares trading at $119.97 near Fair value of $115.33, prospective returns over three to five years reflect balanced valuation rather than deep cyclical mispricing.
Cyclical Value Investor
Hold
While the business is navigating trough conditions with healthy cash generation, an entry requires a wider margin of safety to compensate for persistent mortgage lock-in and second-half input inflation step-ups.
Income and Defensive Investor
Hold
Mohawk does not pay a regular cash dividend, prioritizing share repurchases and internal reinvestment. Capital preservation is sound, but defensive investors should wait for clear volume inflection before deploying new capital.
§14 Khuyến nghị cuối cùngEN
Hành động
Giữ
Mohawk Industries is rated Hold. The report was prepared with shares at $119.97 as of $119.97 (as of 2026-10-14), representing an implied return of -3.9% to the house Fair value of $115.33. While the business demonstrates operational resilience through price realization and international strength, current valuation appropriately captures near-term cyclical headwinds.
Long-term investors should hold existing positions and monitor residential turnover catalysts. A more attractive risk-reward entry would emerge if cyclical uncertainty temporarily pushes the shares into margin-of-safety territory below Fair value.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Prolonged residential remodeling contraction driven by elevated mortgage rates and multi-year turnover stagnation.
Flooring North America revenue was $3,638.5M in FY2025 with operating income of just $113.6M. Prolonged mortgage lock-in and weak existing home sales suppress floor covering replacement demand, driving plant underutilization and unit volume declines across carpet and tile lines, triggering annual segment revenue growth below -2% over an 18-month timeline with an estimated fair value impact of -24%.7
FV impact
-1.7%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 18 months
Structural valuation multiple de-rating from regulatory tariff rejection and market share erosion to low-cost imports.
Mohawk trades at an 11.7x forward P/E, while peer DECK trades at 9.9x. If proposed 25% minimum countertop tariffs are rejected by the President and Asian imports penetrate domestic hard surfaces, the forward multiple could compress below 9.5x over 24 months with an estimated fair value impact of -20.5%.2,3,4
Persistent negative top-line contraction in Flooring North America would confirm structural residential remodeling stagnation and accelerated unit volume loss.
Hiện tại:3.1% reported (4.7% constant currency) in Q2 2026
Flooring Rest of World operating margin collapsing below 6.0% would demonstrate that European inflation and weak consumer sentiment are overwhelming international premium laminate pricing power.
Hiện tại:7.45% in FY2025 (12.0% adjusted in Q2 2026)
Global Ceramic operating margin falling below 5.0% would confirm that European thermal kiln energy costs and import competition in residential tile are overwhelming ceramic pricing power.
Hiện tại:6.22% in FY2025 ($266.7M operating profit on $4,289.4M revenue)
— Differentiated brand portfolio across Karastan, Mohawk, and Daltile supported by specialized IP including StepWise™ slip-resistant porcelain tiles and antimicrobial surface treatments.
Moderate
Prolonged housing turnover stagnation dampening remodeling volume and reducing fixed-cost absorption across domestic manufacturing plants.
high
12 to 18 months
Expansion into builder new-construction channels with high-value laminate products and commercial renovation projects.4
Capital expenditures remain disciplined and aligned with historical depreciation
In the base case, representing a 55.0% probability path with an expected target of $115.33 and implied return of -3.9%, Mohawk navigates cyclical trough conditions with operational discipline. Selling price increases and plant productivity initiatives systematically offset raw material and energy cost inflation. Flooring Rest of World maintains solid international profitability, and controlled distribution dampens inventory volatility as housing turnover gradually stabilizes.
Flooring North America Fixed Overhead Leverages Cyclical Recovery
Flooring North America contributed $3,638.5M in revenue but only $113.6M in operating profit in FY2025, a margin of 3.12%.
Modest constant-currency volume expansion (which reached 4.7% in Q2 2026) can generate substantial operating profit leverage as plant utilization normalizes.
Darden Restaurants, Inc.DRI
Giá / giá trị hợp lý
Giá trị hợp lý226,51 US$Report-date price198,3 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư61 / 100
Biên
MHK
Mohawk Industries Inc.
$8.1B
11.7x
0.7x
5.8x
5.5%
—
ETSY
Etsy Inc.
$7.6B
12.0x
2.6x
20.3x
—
18.7%
DECK
Deckers Outdoor Corporation
$11.3B
9.9x
2.0x
7.7x
42.6%
15.2%
ROL
Rollins Inc.
$15.7B
25.4x
4.0x
19.3x
37.0%
18.8%
DRI
Darden Restaurants Inc.
$23.6B
16.8x
1.8x
14.9x
55.4%
9.9%
Trade Protectionism and Anti-Dumping Tariffs
positive
Regulatory trade remedies, such as the International Trade Commission's proposed minimum 25% tariffs on imported countertops, protect domestic producers from subsidized foreign dumping.
Geopolitical Energy Volatility and European Input Inflation
negative
European natural gas price volatility and sustained inflation disproportionately elevate thermal kiln operating costs for ceramic manufacturing relative to other regions.
