As of 2024-12-12, the Intrinsic Value of SPX FLOW Inc (FLOW) is
30.44 USD. This FLOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.17 USD, the upside of SPX FLOW Inc is
-8.20%.
The range of the Intrinsic Value is 20.82 - 57.77 USD
30.44 USD
Intrinsic Value
FLOW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.82 - 57.77 |
30.44 |
-8.2% |
| DCF (Growth 10y) |
24.49 - 63.32 |
34.68 |
4.6% |
| DCF (EBITDA 5y) |
36.00 - 44.24 |
40.04 |
20.7% |
| DCF (EBITDA 10y) |
38.11 - 50.30 |
43.85 |
32.2% |
| Fair Value |
7.95 - 7.95 |
7.95 |
-76.04% |
| P/E |
21.76 - 27.91 |
24.40 |
-26.4% |
| EV/EBITDA |
24.04 - 34.28 |
29.79 |
-10.2% |
| EPV |
8.22 - 11.10 |
9.66 |
-70.9% |
| DDM - Stable |
5.46 - 18.15 |
11.80 |
-64.4% |
| DDM - Multi |
15.37 - 39.80 |
22.19 |
-33.1% |
FLOW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,802.11 |
| Beta |
1.59 |
| Outstanding shares (mil) |
114.62 |
| Enterprise Value (mil) |
3,802.11 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.15% |
| Cost of Debt |
4.98% |
| WACC |
8.51% |