FLOW.AS
Flow Traders NV
Price:  
26.94 
EUR
Volume:  
172,311
Netherlands | Capital Markets

FLOW.AS DCF Valuation - Growth Exit 5Y

90.8 %
Upside

What is the DCF valuation of FLOW.AS?

The Discounted Cash Flow (DCF) valuation of Flow Traders NV (FLOW.AS) is 51.41 EUR. With the latest stock price at 26.94 EUR, the upside of Flow Traders NV based on DCF is 90.8%.

Is FLOW.AS a buy or a sell?

Based on the latest price of 26.94 EUR and our DCF valuation, Flow Traders NV (FLOW.AS) is a buy. Buying FLOW.AS stocks now will result in a potential gain of 90.8%.

Range Selected
WACC / Discount Rate5.0% - 7.6%6.3%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price36.28 - 79.8551.41
Upside34.7% - 196.4%90.8%
26.94 EUR
Stock Price
51.41 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

FLOW.AS DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue479499515526536547
% Growth
17%4%3%2%2%2%
Cost of goods sold(333)(347)(358)(365)(373)(380)
% of Revenue69%69%69%69%69%69%
Selling, G&A expenses(234)(243)(251)(256)(261)(267)
% of Revenue49%49%49%49%49%49%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses282293303309315321
% of Revenue59%59%59%59%59%59%
Tax expense(35)(39)(40)(41)(41)(42)
Tax rate18%19%19%19%19%19%
Net profit160164169173176180
% Margin33%33%33%33%33%33%