Valuation Armstrong World Industries, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:03 13/05/2026 BST			5-day change	1st Jan Change
158.04 ^USD	-0.67%		-3.86%	-17.30%

04-29	Wall Street's Wednesday Test Is Bigger Than Tech
04-29	UBS Adjusts Price Target on Armstrong World Industries to $195 From $200, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,513	3,132	4,344	6,160	8,242	6,790	-	-
Change	-	-43.19%	38.69%	41.82%	33.79%	-17.61%	-	-
Enterprise Value (EV) ¹	6,065	3,693	4,860	6,606	8,242	7,012	6,887	6,709
Change	-	-39.12%	31.61%	35.93%	24.76%	-14.92%	-1.78%	-2.59%
P/E ratio	30.4x	15.7x	19.7x	23.5x	27x	19.7x	17.3x	15x
PBR	10.6x	5.84x	7.44x	8.21x	9.25x	6.44x	5.4x	5.22x
PEG	-	1.1x	1.4x	1.1x	1.5x	1.5x	1.2x	1x
Capitalization / Revenue	4.98x	2.54x	3.35x	4.26x	5.09x	3.83x	3.58x	3.35x
EV / Revenue	5.48x	2.99x	3.75x	4.57x	5.09x	3.95x	3.63x	3.31x
EV / EBITDA	16.3x	9.59x	11.3x	13.6x	14.9x	11.5x	10.4x	9.38x
EV / EBIT	22.1x	12.3x	14.3x	17.2x	18.9x	14.5x	12.9x	11.4x
EV / FCF	32.7x	17.4x	18.5x	22.2x	23.8x	20.6x	16.2x	-
FCF Yield	3.06%	5.74%	5.41%	4.51%	4.2%	4.86%	6.18%	-
Dividend per Share ²	0.861	0.947	1.042	1.148	-	1.383	1.432	1.527
Rate of return	0.74%	1.38%	1.06%	0.81%	-	0.87%	0.91%	0.97%
EPS ²	3.82	4.37	4.99	6.02	7.08	8.024	9.142	10.55
Distribution rate	22.5%	21.7%	20.9%	19.1%	-	17.2%	15.7%	14.5%
Net sales ¹	1,107	1,233	1,295	1,446	1,621	1,773	1,896	2,028
EBITDA ¹	372	385	430	486	555	610.1	664.6	715.3
EBIT ¹	275	301	340	383	435	484.5	534.2	587.3
Net income ¹	183.2	202.9	223.8	264.9	308.7	345.4	384.8	424.9
Net Debt ¹	552.3	560.5	516	445.8	-	221.7	96.65	-81.69
Reference price ²	116.12	68.59	98.32	141.33	191.10	158.04	158.04	158.04
Nbr of stocks (in thousands)	47,476	45,663	44,180	43,588	43,128	42,679	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	25/02/25	24/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARMSTRONG WORLD INDUSTRIES, INC.	19.83x	3.95x	11.49x	0.87%	6.79B
SAINT-GOBAIN	12.43x	1x	6.44x	3.12%	43.47B
ASSA ABLOY AB	22.45x	2.83x	13.89x	1.97%	40.99B
CARLISLE COMPANIES INCORPORATED	18.75x	3.18x	12.87x	1.31%	14.17B
MASCO CORPORATION	16.55x	2.11x	11.11x	1.81%	13.85B
QXO, INC.	-82.51x	1.23x	13.64x	-.--%	12.86B
ZURN ELKAY WATER SOLUTIONS CORPORATION	33.89x	4.58x	16.95x	0.9%	8.31B
BUILDERS FIRSTSOURCE, INC.	33.73x	0.81x	9.82x	-.--%	7.83B
SIMPSON MANUFACTURING CO., INC.	20.3x	2.99x	12.4x	0.64%	7.58B
AGC INC.	15.57x	0.78x	4.8x	3.49%	8.1B
Average	11.10x	2.35x	11.34x	1.41%	16.39B
Weighted average by Cap.	11.31x	2.13x	10.92x	1.87%