Company Valuation: Interface, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 954.3 554.4 743.8 1,456 1,662 1,912 -
Change - -41.91% 34.17% 95.74% 14.19% 15.04% -
Enterprise Value (EV) 954.3 554.4 743.8 1,456 1,662 1,912 1,912
Change - -41.91% 34.17% 95.74% 14.19% 15.04% 0%
P/E 17.2x 28.9x 16.8x 16.9x 14.5x 15.1x 13.7x
PBR 2.63x - - - - 2.65x 2.23x
PEG - -0.4x 0x 0.2x 0.4x 1.3x 1.4x
Capitalization / Revenue 0.8x 0.43x 0.59x 1.11x 1.2x 1.31x 1.24x
EV / Revenue 0x 0x 0x 0x 0x 1.31x 1.24x
EV / EBITDA 0x 0x 0x 0x 0x 8.16x 7.64x
EV / EBIT 0x 0x 0x 0x 0x 10.3x 9.41x
EV / FCF - - - - - 20.4x 17.7x
FCF Yield - - - - - 4.9% 5.64%
Dividend per Share 2 0.04 0.04 0.04 0.04 0.06 0.12 0.12
Rate of return 0.25% 0.42% 0.31% 0.16% 0.21% 0.36% 0.36%
EPS 2 0.94 0.33 0.76 1.48 1.96 2.18 2.4
Distribution rate 4.26% 12.1% 5.26% 2.7% 3.06% 5.5% 5%
Net sales 1 1,200 1,298 1,261 1,316 1,387 1,465 1,548
EBITDA 1 169.4 176.1 162 189 217.9 234.2 250.3
EBIT 1 122.3 132.4 116.4 141.4 173.8 185.1 203.1
Net income 1 55.23 19.56 44.52 86.95 116.1 128 140.1
Net Debt - - - - - - -
Reference price 2 16.16 9.53 12.80 24.97 28.47 32.94 32.94
Nbr of stocks (in thousands) 59,055 58,170 58,107 58,304 58,391 58,056 -
Announcement Date 01/03/22 28/02/23 27/02/24 25/02/25 24/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.16x1.61x12.03x0.78% 15.98B
14.01x0.86x6.54x3.49% 1.27B
20.35x - - 3.2% 528M
Average 17.84x 1.24x 9.28x 2.49% 5.93B
Weighted average by Cap. 18.82x 1.56x 11.62x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield