As of 2024-07-27, the Intrinsic Value of Flexsteel Industries Inc (FLXS) is
185.19 USD. This FLXS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.45 USD, the upside of Flexsteel Industries Inc is
%.
The range of the Intrinsic Value is 112.10 - 575.39 USD
185.19 USD
Intrinsic Value
FLXS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
112.10 - 575.39 |
185.19 |
381.6% |
| DCF (Growth 10y) |
141.00 - 668.91 |
224.60 |
484.1% |
| DCF (EBITDA 5y) |
74.46 - 93.30 |
83.67 |
117.6% |
| DCF (EBITDA 10y) |
96.59 - 121.59 |
108.55 |
182.3% |
| Fair Value |
76.81 - 76.81 |
76.81 |
99.77% |
| P/E |
38.52 - 71.34 |
42.43 |
10.3% |
| EV/EBITDA |
31.01 - 46.57 |
38.15 |
-0.8% |
| EPV |
28.66 - 35.76 |
32.21 |
-16.2% |
| DDM - Stable |
47.66 - 275.62 |
161.64 |
320.4% |
| DDM - Multi |
96.00 - 421.92 |
155.32 |
304.0% |
FLXS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
198.40 |
| Beta |
0.10 |
| Outstanding shares (mil) |
5.16 |
| Enterprise Value (mil) |
208.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.26% |
| Cost of Debt |
4.68% |
| WACC |
5.85% |