As of 2024-09-19, the Intrinsic Value of Flexsteel Industries Inc (FLXS) is
221.81 USD. This FLXS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.96 USD, the upside of Flexsteel Industries Inc is
404.60%.
The range of the Intrinsic Value is 131.28 - 794.67 USD
221.81 USD
Intrinsic Value
FLXS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
131.28 - 794.67 |
221.81 |
404.6% |
| DCF (Growth 10y) |
149.28 - 828.60 |
242.44 |
451.5% |
| DCF (EBITDA 5y) |
84.60 - 101.63 |
92.24 |
109.8% |
| DCF (EBITDA 10y) |
105.67 - 129.59 |
116.44 |
164.9% |
| Fair Value |
50.85 - 50.85 |
50.85 |
15.66% |
| P/E |
33.84 - 52.28 |
46.56 |
5.9% |
| EV/EBITDA |
34.39 - 72.75 |
46.70 |
6.2% |
| EPV |
28.98 - 36.65 |
32.81 |
-25.4% |
| DDM - Stable |
31.64 - 207.34 |
119.49 |
171.8% |
| DDM - Multi |
102.25 - 507.31 |
168.76 |
283.9% |
FLXS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
228.59 |
| Beta |
0.47 |
| Outstanding shares (mil) |
5.20 |
| Enterprise Value (mil) |
228.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.19% |
| Cost of Debt |
4.57% |
| WACC |
5.81% |