Filing Flows › Interface (TILE) › Takeover & LBO
Is Interface (TILE) a takeover target?
A leveraged buyout at today's price plus 30% ($47.85 a share) would return about 4% a year to a private-equity buyer over 5 years; the most a buyer could pay for a 20% return is $33.45 a share (−9% against today's $36.81). Historically 3.1% of companies with its figures were bought within a year (0.61× the average).
The buyout, step by step
| Entry | Amount | How |
|---|---|---|
| Offer price a share | $47.85 | today's $36.81 plus 30% |
| × shares | 58.3 million | |
| = Equity value | $2.8B | |
| + Debt refinanced | $204M | |
| − Cash | $81.5M | |
| = Enterprise value | $2.9B | 12.4× EBITDA of $235M |
| Fees | $58.2M | 2% of the price |
| New debt | $1.3B | 5.5× EBITDA at 7.65% a year; the limit that binds: 5.5× EBITDA |
| Buyer's own money | $1.7B | 56% of the cost |
5 years under the buyer
| Year | Revenue | EBITDA | Interest | Free cash flow | Debt left |
|---|---|---|---|---|---|
| Year 1 | $1.5B | $251M | $99.1M | $66.3M | $1.2B |
| Year 2 | $1.6B | $265M | $94.0M | $80.2M | $1.1B |
| Year 3 | $1.7B | $278M | $87.9M | $94.2M | $1.1B |
| Year 4 | $1.8B | $288M | $80.6M | $108M | $946M |
| Year 5 | $1.8B | $297M | $72.4M | $122M | $824M |
The exit and the buyer's return
| Exit | Amount | |
|---|---|---|
| Exit multiple | 9.6× EBITDA | today's trading multiple, before any premium |
| Enterprise value at exit | $2.9B | |
| − Debt left | $824M | |
| = Buyer's equity | $2.0B | |
| Money multiple | 1.22× | on $1.7B put in |
| Buyer's yearly return (IRR) | 4.0% |
Price against return
What the buyer makes at other premiums over today's $36.81; the IRR reaches 20% at $33.45 a share.
| Premium | Price a share | Buyer's IRR |
|---|---|---|
| 10% | $40.49 | 10.5% |
| 20% | $44.17 | 7.0% |
| 30% | $47.85 | 4.0% |
| 40% | $51.53 | 1.5% |
| 50% | $55.22 | −0.7% |
The figures used
| Figure | Amount | |
|---|---|---|
| Revenue, last 12 months | $1.4B | |
| EBITDA, last 12 months | $235M | 16.3% of revenue |
| Depreciation and amortization | $39.5M | |
| Capital spending | $53.9M | |
| Debt | $204M | |
| Cash | $81.5M | |
| Share price | $36.81 | on Oct 30, 2026 |
Fixed rules, the same as the interactive view's starting point: the shares are bought at today's price plus 30%, the company's debt is refinanced and fees take 2%. New debt is the least of 5.5× EBITDA, 65% of the price and the amount whose interest EBITDA covers 2 times, at 7.65% a year (SOFR 3.89% plus the high-yield B spread 3.26% plus 0.5%, rates of Oct 15, 2026). Revenue grows 6.5% in the first year — the company's own rate, held between −3% and +8% — fading to 3% by year 5; the EBITDA margin, depreciation and capital spending stay at today's share of revenue; working capital takes 10% of each year's added revenue; tax is 17% of profit after interest. Every dollar of free cash flow repays debt. After 5 years the buyer sells at today's multiple of EBITDA.
What a takeover could cost
Takeovers on record paid a median premium of 32.5% over the share price before the deal (the middle half 20% to 51.8%), according to the 1,437 merger proxies and tender-offer responses on EDGAR that state a premium. At the median, Interface would cost about $48.77 a share, $2.8B for all its shares.
| Premium | % | Price a share | All shares |
|---|---|---|---|
| Low end (a quarter of deals paid less) | 20% | $44.17 | $2.6B |
| Median | 32.5% | $48.77 | $2.8B |
| High end (a quarter paid more) | 51.8% | $55.88 | $3.3B |
The odds, from history
Historically 3.1% of companies with its figures were bought within a year (0.61× the average). Its figures put it in decile 2 of 10 (10 = the most likely to be bought). The odds come from a model of every merger proxy, tender-offer response and going-private statement filed on EDGAR since 2011, set against each company's size, margins, debt, cash flow and growth the year before.
Interface's latest quarter
Interface, Q3 2026: revenue $367M (+0.6% year over year), operating margin 15.4%, net earnings $39.2M. The chart follows the revenue to costs, profit and cash.
Questions
Is Interface being acquired?
No headline, 8-K or 13D about a sale is on file in the last year.
Could private equity buy Interface?
A leveraged buyout at today's price plus 30% ($47.85 a share) would return about 4% a year to a private-equity buyer over 5 years; the most a buyer could pay for a 20% return is $33.45 a share (−9% against today's $36.81).
What would a takeover of Interface cost?
Takeovers on record paid a median premium of 32.5% over the share price before the deal (the middle half 20% to 51.8%), according to the 1,437 merger proxies and tender-offer responses on EDGAR that state a premium. At the median, Interface would cost about $48.77 a share, $2.8B for all its shares.
Updated Nov 8, 2026. Read automatically from SEC filings and public data; errors are possible. Not investment advice.