FLWS
1-800-Flowers.Com Inc
Price:  
5.03 
USD
Volume:  
449,423.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLWS Intrinsic Value

479.20 %
Upside

What is the intrinsic value of FLWS?

As of 2025-06-06, the Intrinsic Value of 1-800-Flowers.Com Inc (FLWS) is 29.14 USD. This FLWS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.03 USD, the upside of 1-800-Flowers.Com Inc is 479.20%.

The range of the Intrinsic Value is 19.93 - 54.72 USD

Is FLWS undervalued or overvalued?

Based on its market price of 5.03 USD and our intrinsic valuation, 1-800-Flowers.Com Inc (FLWS) is undervalued by 479.20%.

5.03 USD
Stock Price
29.14 USD
Intrinsic Value
Intrinsic Value Details

FLWS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.93 - 54.72 29.14 479.2%
DCF (Growth 10y) 24.51 - 62.33 34.58 587.4%
DCF (EBITDA 5y) 10.00 - 30.22 19.26 282.8%
DCF (EBITDA 10y) 14.82 - 36.02 24.20 381.0%
Fair Value -13.29 - -13.29 -13.29 -364.23%
P/E (44.50) - 5.65 (37.76) -850.7%
EV/EBITDA 0.04 - 17.32 6.62 31.6%
EPV 13.59 - 17.49 15.54 208.9%
DDM - Stable (26.14) - (92.64) (59.39) -1280.8%
DDM - Multi 12.37 - 34.28 18.20 261.9%

FLWS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 319.71
Beta 1.26
Outstanding shares (mil) 63.56
Enterprise Value (mil) 392.30
Market risk premium 4.60%
Cost of Equity 8.35%
Cost of Debt 6.54%
WACC 7.47%