As of 2024-12-14, the Intrinsic Value of 1-800-Flowers.Com Inc (FLWS) is
11.44 USD. This FLWS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.91 USD, the upside of 1-800-Flowers.Com Inc is
44.60%.
The range of the Intrinsic Value is 8.04 - 17.67 USD
11.44 USD
Intrinsic Value
FLWS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.04 - 17.67 |
11.44 |
44.6% |
| DCF (Growth 10y) |
11.08 - 23.14 |
15.35 |
94.1% |
| DCF (EBITDA 5y) |
12.45 - 15.96 |
13.97 |
76.6% |
| DCF (EBITDA 10y) |
14.27 - 20.71 |
17.06 |
115.7% |
| Fair Value |
-0.71 - -0.71 |
-0.71 |
-108.96% |
| P/E |
(4.22) - 10.54 |
2.01 |
-74.6% |
| EV/EBITDA |
6.82 - 15.87 |
8.19 |
3.6% |
| EPV |
7.51 - 13.29 |
10.40 |
31.5% |
| DDM - Stable |
(1.03) - (2.01) |
(1.52) |
-119.2% |
| DDM - Multi |
8.93 - 13.95 |
10.93 |
38.2% |
FLWS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
505.05 |
| Beta |
1.95 |
| Outstanding shares (mil) |
63.85 |
| Enterprise Value (mil) |
726.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.99% |
| Cost of Debt |
10.86% |
| WACC |
9.23% |