As of 2025-05-16, the Intrinsic Value of Fluor Corp (FLR) is 141.84 USD. This FLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.53 USD, the upside of Fluor Corp is 268.10%.
The range of the Intrinsic Value is 104.22 - 233.71 USD
Based on its market price of 38.53 USD and our intrinsic valuation, Fluor Corp (FLR) is undervalued by 268.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.22 - 233.71 | 141.84 | 268.1% |
| DCF (Growth 10y) | 124.12 - 262.59 | 164.65 | 327.3% |
| DCF (EBITDA 5y) | 129.26 - 153.82 | 141.94 | 268.4% |
| DCF (EBITDA 10y) | 142.65 - 177.03 | 159.59 | 314.2% |
| Fair Value | 274.52 - 274.52 | 274.52 | 612.48% |
| P/E | 70.87 - 423.64 | 185.09 | 380.4% |
| EV/EBITDA | 47.01 - 82.85 | 60.49 | 57.0% |
| EPV | 18.45 - 21.29 | 19.87 | -48.4% |
| DDM - Stable | 104.26 - 305.32 | 204.79 | 431.5% |
| DDM - Multi | 83.56 - 191.91 | 116.63 | 202.7% |
| Market Cap (mil) | 6,473.81 |
| Beta | 1.22 |
| Outstanding shares (mil) | 168.02 |
| Enterprise Value (mil) | 5,127.81 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.30% |
| Cost of Debt | 4.53% |
| WACC | 7.53% |