TGM's two-stage DCF values Interface, Inc. (TILE) between $19.67 and $32.43 depending on assumptions, with a base case of $25.10. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (11.5%) reflects its beta.
What would today's price require?
$34.89 is justified only if free cash flow grows about +15.0% a year (fading to 2.5% long-run) at a 11.5% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 4.0%/yr | 12.5% | $19.67 |
| Base case | 7.0%/yr | 11.5% | $25.10 |
| Optimistic | 10.0%/yr | 10.5% | $32.43 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $24.39 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$34.89
Market-Implied Growth
+15.0%/yr
vs +8.5% 5Y actual
Model Scenario Range
$19.67 – $32.43
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for TILE (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $115.3M · 0.06B shares · net debt $110.3M
Estimated Fair Value
$25.10
-28.1% vs $34.89
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 7.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $34.89; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.5% | $29.57 | $31.20 | $33.07 | $35.22 | $37.72 |
| 10.5% | $25.95 | $27.19 | $28.58 | $30.16 | $31.96 |
| 11.5% | $23.06 | $24.02 | $25.10 | $26.30 | $27.64 |
| 12.5% | $20.70 | $21.47 | $22.32 | $23.25 | $24.29 |
| 13.5% | $18.73 | $19.36 | $20.04 | $20.79 | $21.61 |
