As of 2025-06-20, the Intrinsic Value of Foot Locker Inc (FL) is 71.89 USD. This FL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.99 USD, the upside of Foot Locker Inc is 199.70%.
The range of the Intrinsic Value is 51.10 - 124.09 USD
Based on its market price of 23.99 USD and our intrinsic valuation, Foot Locker Inc (FL) is undervalued by 199.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.10 - 124.09 | 71.89 | 199.7% |
| DCF (Growth 10y) | 58.08 - 131.30 | 79.14 | 229.9% |
| DCF (EBITDA 5y) | 36.18 - 55.16 | 45.58 | 90.0% |
| DCF (EBITDA 10y) | 47.02 - 70.38 | 58.04 | 142.0% |
| Fair Value | -18.78 - -18.78 | -18.78 | -178.30% |
| P/E | (28.48) - 9.56 | (10.78) | -144.9% |
| EV/EBITDA | 15.40 - 30.09 | 23.49 | -2.1% |
| EPV | 42.45 - 60.00 | 51.22 | 113.5% |
| DDM - Stable | (32.30) - (99.62) | (65.96) | -374.9% |
| DDM - Multi | 31.44 - 77.26 | 44.92 | 87.2% |
| Market Cap (mil) | 2,292.48 |
| Beta | 2.43 |
| Outstanding shares (mil) | 95.56 |
| Enterprise Value (mil) | 2,394.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.77% |
| Cost of Debt | 5.22% |
| WACC | 7.07% |