As of 2024-07-27, the Intrinsic Value of Flowers Foods Inc (FLO) is
28.89 USD. This FLO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.37 USD, the upside of Flowers Foods Inc is
%.
The range of the Intrinsic Value is 19.53 - 51.68 USD
28.89 USD
Intrinsic Value
FLO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.53 - 51.68 |
28.89 |
29.2% |
| DCF (Growth 10y) |
27.60 - 66.58 |
39.02 |
74.4% |
| DCF (EBITDA 5y) |
21.12 - 24.80 |
22.82 |
2.0% |
| DCF (EBITDA 10y) |
28.30 - 34.63 |
31.22 |
39.5% |
| Fair Value |
2.98 - 2.98 |
2.98 |
-86.69% |
| P/E |
10.51 - 19.43 |
15.29 |
-31.7% |
| EV/EBITDA |
13.18 - 19.00 |
15.67 |
-30.0% |
| EPV |
21.97 - 29.57 |
25.77 |
15.2% |
| DDM - Stable |
6.14 - 17.88 |
12.01 |
-46.3% |
| DDM - Multi |
22.46 - 45.42 |
29.53 |
32.0% |
FLO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,723.20 |
| Beta |
-0.17 |
| Outstanding shares (mil) |
211.14 |
| Enterprise Value (mil) |
5,758.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.89% |
| Cost of Debt |
4.36% |
| WACC |
6.24% |