Interface, Inc.
Bear Case (25th pct.)
-39.5% vs price
Base Case (Median)
-11.9% vs price
Bull Case (75th pct.)
14.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $5.96 | -84.5% | High (40%) |
| PE Comparable | $45.85 | 19.0% | Medium (25%) |
| Growth Trajectory DCF | $66.37 | 72.3% | Medium (20%) |
| Graham Number | $33.87 | -12.1% | Medium (30%) |
| EV/EBITDA | $33.95 | -11.9% | Medium (20%) |
| EV/FCF | $42.45 | 10.2% | Medium (20%) |
| Earnings Power Value | $12.70 | -67.0% | Medium (50%) |
Based on 7 out of 8 methods, TILE appears fairly valued at the current price of $38.52. The base case fair value of $33.95 implies 11.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.