Mohawk Industries DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.02%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 2.5%

Historical Data

Revenue growth in the last 10 years (CAGR): 2.99%

Earnings growth in the last 10 years (CAGR): -3.72%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 5.20%

Future Assumptions

End of Year FCF growth: 2%

Growth until end of 2026: 5%

Growth until end of 2034: 3%

Perpetual growth: 2%

Net Debt: 1.82B

Outstanding Stock Options Present Value Assumption: $0B

Stock Appreciation Rights Valuation Assumption: $0.396B

Restricted Stock Units Present Value Assumption: $0.058B

Stock Valuation based on these assumptions: $206

Last update 12/27/2025

Data Source: Seeking Alpha​

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Mohawk Industries (MHK) and I don’t plan to add a position in the coming days.