As of 2025-05-26, the Intrinsic Value of Flanigan's Enterprises Inc (BDL) is 45.45 USD. This BDL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.40 USD, the upside of Flanigan's Enterprises Inc is 72.20%.
The range of the Intrinsic Value is 39.07 - 54.99 USD
Based on its market price of 26.40 USD and our intrinsic valuation, Flanigan's Enterprises Inc (BDL) is undervalued by 72.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.07 - 54.99 | 45.45 | 72.2% |
| DCF (Growth 10y) | 50.54 - 71.24 | 58.87 | 123.0% |
| DCF (EBITDA 5y) | 60.31 - 99.27 | 79.81 | 202.3% |
| DCF (EBITDA 10y) | 66.28 - 108.36 | 86.46 | 227.5% |
| Fair Value | 44.38 - 44.38 | 44.38 | 68.11% |
| P/E | 24.32 - 48.25 | 31.34 | 18.7% |
| EV/EBITDA | 48.73 - 80.69 | 64.37 | 143.8% |
| EPV | 74.77 - 94.67 | 84.72 | 220.9% |
| DDM - Stable | 11.63 - 21.92 | 16.77 | -36.5% |
| DDM - Multi | 25.19 - 38.22 | 30.46 | 15.4% |
| Market Cap (mil) | 49.10 |
| Beta | 0.00 |
| Outstanding shares (mil) | 1.86 |
| Enterprise Value (mil) | 43.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.49% |
| Cost of Debt | 4.47% |
| WACC | 7.85% |