FLWS
1-800-Flowers.Com Inc
Price:  
9.47 
USD
Volume:  
249,255.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLWS Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of 1-800-Flowers.Com Inc (FLWS) is 11.57 USD. This FLWS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.47 USD, the upside of 1-800-Flowers.Com Inc is %.

The range of the Intrinsic Value is 7.40 - 26.28 USD

9.47 USD
Stock Price
11.57 USD
Intrinsic Value
Intrinsic Value Details

FLWS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.40 - 26.28 11.57 22.2%
DCF (Growth 10y) 9.18 - 30.61 13.97 47.5%
DCF (EBITDA 5y) 11.28 - 15.98 13.65 44.2%
DCF (EBITDA 10y) 12.14 - 19.48 15.51 63.8%
Fair Value -0.60 - -0.60 -0.60 -106.33%
P/E (2.77) - (3.41) (3.34) -135.2%
EV/EBITDA 4.71 - 13.64 9.07 -4.2%
EPV 12.99 - 22.04 17.51 84.9%
DDM - Stable (0.79) - (3.24) (2.01) -121.3%
DDM - Multi 4.04 - 13.63 6.33 -33.2%

FLWS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 608.07
Beta 1.68
Outstanding shares (mil) 64.21
Enterprise Value (mil) 613.54
Market risk premium 4.60%
Cost of Equity 9.96%
Cost of Debt 6.57%
WACC 8.87%