As of 2025-06-30, the Intrinsic Value of Flexsteel Industries Inc (FLXS) is 102.27 USD. This FLXS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.58 USD, the upside of Flexsteel Industries Inc is 179.60%.
The range of the Intrinsic Value is 73.80 - 174.70 USD
Based on its market price of 36.58 USD and our intrinsic valuation, Flexsteel Industries Inc (FLXS) is undervalued by 179.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.80 - 174.70 | 102.27 | 179.6% |
| DCF (Growth 10y) | 83.48 - 186.91 | 112.92 | 208.7% |
| DCF (EBITDA 5y) | 67.08 - 93.01 | 75.91 | 107.5% |
| DCF (EBITDA 10y) | 81.50 - 117.27 | 94.44 | 158.2% |
| Fair Value | 68.19 - 68.19 | 68.19 | 86.41% |
| P/E | 39.22 - 58.15 | 47.21 | 29.1% |
| EV/EBITDA | 41.35 - 132.02 | 68.88 | 88.3% |
| EPV | 21.96 - 28.58 | 25.27 | -30.9% |
| DDM - Stable | 23.27 - 75.44 | 49.36 | 34.9% |
| DDM - Multi | 55.78 - 138.92 | 79.41 | 117.1% |
| Market Cap (mil) | 192.78 |
| Beta | 1.12 |
| Outstanding shares (mil) | 5.27 |
| Enterprise Value (mil) | 170.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.23% |
| Cost of Debt | 4.48% |
| WACC | 9.07% |