ARMSTRONG WORLD INDUSTRIES INC (AWI)
Plastics Products, NEC · Materials · $6.0B
Intrinsic Value (Consensus)
$127.01
Current Price
$141.60
Margin of Safety
-10.3%
10.3% Above Intrinsic Value
Value: $127
Price: $142
Valuation Model Estimates
Current Price: $141.60
DCF (Discounted Cash Flow)
$273.37
Graham Number
$58.03
Earnings Power Value
$68.74
Relative Value (P/E)
$141.60
Dividend Discount Model
$93.33
Consensus Value
$127.01
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.6%
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%.
Key Financials
- EPS (TTM)
- $7.08
- EPS (Forward)
- $8.33
- 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
- 17.6%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance