FL
Foot Locker Inc
Price:  
23.9 
USD
Volume:  
5,057,280
United States | Specialty Retail

FL DCF Valuation - Growth Exit 5Y

294.3 %
Upside

What is the DCF valuation of FL?

The Discounted Cash Flow (DCF) valuation of Foot Locker Inc (FL) is 94.24 USD. With the latest stock price at 23.90 USD, the upside of Foot Locker Inc based on DCF is 294.3%.

Is FL a buy or a sell?

Based on the latest price of 23.90 USD and our DCF valuation, Foot Locker Inc (FL) is a buy. Buying FL stocks now will result in a potential gain of 294.3%.

Range Selected
WACC / Discount Rate5.8% - 8.0%6.9%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price62.27 - 201.4894.24
Upside160.5% - 743.0%294.3%
23.90 USD
Stock Price
94.24 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

FL DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
02-202502-202602-202702-202802-202902-2030
Revenue7,9888,5608,8628,7278,9779,408
% Growth
2%7%4%-2%3%5%
Cost of goods sold(5,666)(5,951)(6,037)(5,826)(5,873)(6,032)
% of Revenue71%70%68%67%65%64%
Selling, G&A expenses(1,920)(2,058)(2,130)(2,098)(2,158)(2,261)
% of Revenue24%24%24%24%24%24%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(351)(376)(389)(383)(394)(413)
% of Revenue4%4%4%4%4%4%
Tax expense(33)(60)(105)(144)(189)(241)
Tax rate65%34%34%34%34%34%
Net profit18116201276362460
% Margin0%1%2%3%4%5%