FLR
Fluor Corp
Price:  
37.02 
USD
Volume:  
2,300,156.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLR Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Fluor Corp (FLR) is 102.52 USD. This FLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.02 USD, the upside of Fluor Corp is %.

The range of the Intrinsic Value is 78.44 - 153.70 USD

37.02 USD
Stock Price
102.52 USD
Intrinsic Value
Intrinsic Value Details

FLR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 78.44 - 153.70 102.52 176.9%
DCF (Growth 10y) 100.35 - 190.20 129.34 249.4%
DCF (EBITDA 5y) 112.03 - 137.74 123.09 232.5%
DCF (EBITDA 10y) 129.02 - 167.87 145.84 294.0%
Fair Value 4.05 - 4.05 4.05 -89.06%
P/E 20.30 - 56.99 39.64 7.1%
EV/EBITDA 32.25 - 66.97 47.39 28.0%
EPV 16.58 - 19.43 18.01 -51.4%
DDM - Stable 6.38 - 16.74 11.56 -68.8%
DDM - Multi 57.68 - 118.09 77.56 109.5%

FLR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,307.47
Beta 1.19
Outstanding shares (mil) 170.38
Enterprise Value (mil) 4,946.47
Market risk premium 4.60%
Cost of Equity 8.62%
Cost of Debt 4.99%
WACC 7.86%