As of 2025-01-16, the Intrinsic Value of Foot Locker Inc (FL) is
25.64 USD. This FL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.83 USD, the upside of Foot Locker Inc is
23.10%.
The range of the Intrinsic Value is 18.20 - 42.88 USD
25.64 USD
Intrinsic Value
FL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.20 - 42.88 |
25.64 |
23.1% |
| DCF (Growth 10y) |
16.89 - 35.74 |
22.65 |
8.8% |
| DCF (EBITDA 5y) |
18.12 - 22.40 |
19.59 |
-6.0% |
| DCF (EBITDA 10y) |
18.19 - 24.00 |
20.44 |
-1.9% |
| Fair Value |
-22.45 - -22.45 |
-22.45 |
-207.76% |
| P/E |
(33.94) - (51.72) |
(43.66) |
-309.6% |
| EV/EBITDA |
19.69 - 22.87 |
20.90 |
0.3% |
| EPV |
60.13 - 87.76 |
73.95 |
255.0% |
| DDM - Stable |
(31.89) - (89.93) |
(60.91) |
-392.4% |
| DDM - Multi |
(24.65) - (55.10) |
(34.18) |
-264.1% |
FL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,976.56 |
| Beta |
1.21 |
| Outstanding shares (mil) |
94.89 |
| Enterprise Value (mil) |
2,210.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.17% |
| Cost of Debt |
6.18% |
| WACC |
8.28% |