As of 2024-12-14, the Intrinsic Value of Fluor Corp (FLR) is
109.48 USD. This FLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.64 USD, the upside of Fluor Corp is
100.40%.
The range of the Intrinsic Value is 86.51 - 154.94 USD
109.48 USD
Intrinsic Value
FLR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
86.51 - 154.94 |
109.48 |
100.4% |
| DCF (Growth 10y) |
105.36 - 180.43 |
130.76 |
139.3% |
| DCF (EBITDA 5y) |
121.15 - 137.75 |
131.22 |
140.1% |
| DCF (EBITDA 10y) |
134.28 - 160.10 |
148.37 |
171.5% |
| Fair Value |
7.58 - 7.58 |
7.58 |
-86.13% |
| P/E |
49.11 - 60.19 |
56.04 |
2.6% |
| EV/EBITDA |
33.84 - 83.79 |
55.89 |
2.3% |
| EPV |
19.33 - 21.64 |
20.49 |
-62.5% |
| DDM - Stable |
12.84 - 31.79 |
22.31 |
-59.2% |
| DDM - Multi |
62.37 - 119.71 |
81.98 |
50.0% |
FLR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,371.85 |
| Beta |
0.71 |
| Outstanding shares (mil) |
171.52 |
| Enterprise Value (mil) |
7,575.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.28% |
| Cost of Debt |
4.82% |
| WACC |
7.76% |