FL
Foot Locker Inc
Price:  
34.60 
USD
Volume:  
3,417,978.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FL Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Foot Locker Inc (FL) is 36.22 USD. This FL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.60 USD, the upside of Foot Locker Inc is %.

The range of the Intrinsic Value is 30.05 - 45.74 USD

34.60 USD
Stock Price
36.22 USD
Intrinsic Value
Intrinsic Value Details

FL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.05 - 45.74 36.22 4.7%
DCF (Growth 10y) 32.85 - 48.66 39.12 13.0%
DCF (EBITDA 5y) 43.92 - 53.22 49.20 42.2%
DCF (EBITDA 10y) 41.45 - 53.71 47.66 37.8%
Fair Value 20.71 - 20.71 20.71 -40.15%
P/E 9.68 - 70.06 26.97 -22.0%
EV/EBITDA 32.40 - 52.45 38.30 10.7%
EPV 53.95 - 74.58 64.26 85.7%
DDM - Stable 4.63 - 8.95 6.79 -80.4%
DDM - Multi 36.12 - 49.22 41.39 19.6%

FL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,257.94
Beta 1.61
Outstanding shares (mil) 94.16
Enterprise Value (mil) 3,519.94
Market risk premium 4.60%
Cost of Equity 10.93%
Cost of Debt 6.57%
WACC 10.16%