Armstrong World Industries, Inc. (AWI)
Construction · Industrials · $6.7B
Intrinsic Value (Consensus)
$86.53
Current Price
$157.91
Margin of Safety
-45.2%
45.2% Above Intrinsic Value
Value: $87
Price: $158
Valuation Model Estimates
Current Price: $157.91
DCF (Discounted Cash Flow)
$135.52
Graham Number
$57.89
Earnings Power Value
$62.13
Relative Value (P/E)
$90.59
Dividend Discount Model
$8.37
Consensus Value
$86.53
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
66
Profitability
25/25
Strength
15/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 116%
Strong profitability — ROE of 34% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $7.05
- EPS (Forward)
- $7.95
- Book Value
- $21.14
- P/E Ratio
- 20.0
- Forward P/E
- 17.0
- PEG Ratio
- —
- ROE
- 34.3%
- Debt/Equity
- 116%
- Revenue Growth
- 12.1%
- Earnings Growth
- 12.8%
- Dividend Yield
- 0.2%
- Beta
- 1.17
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance