As of 2025-05-06, the Intrinsic Value of Flex Ltd (FLEX) is 74.42 USD. This FLEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.59 USD, the upside of Flex Ltd is 103.40%.
The range of the Intrinsic Value is 57.43 - 106.66 USD
Based on its market price of 36.59 USD and our intrinsic valuation, Flex Ltd (FLEX) is undervalued by 103.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.43 - 106.66 | 74.42 | 103.4% |
| DCF (Growth 10y) | 70.69 - 124.37 | 89.40 | 144.3% |
| DCF (EBITDA 5y) | 61.34 - 73.59 | 66.96 | 83.0% |
| DCF (EBITDA 10y) | 72.23 - 91.51 | 80.98 | 121.3% |
| Fair Value | 105.85 - 105.85 | 105.85 | 189.28% |
| P/E | 35.25 - 126.08 | 75.13 | 105.3% |
| EV/EBITDA | 25.19 - 52.82 | 40.26 | 10.0% |
| EPV | 23.15 - 31.57 | 27.36 | -25.2% |
| DDM - Stable | 25.93 - 62.31 | 44.12 | 20.6% |
| DDM - Multi | 38.54 - 73.41 | 50.68 | 38.5% |
| Market Cap (mil) | 14,017.63 |
| Beta | 1.97 |
| Outstanding shares (mil) | 383.10 |
| Enterprise Value (mil) | 14,989.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.77% |
| Cost of Debt | 5.01% |
| WACC | 9.53% |