FLXS
Flexsteel Industries Inc
Price:  
51.65 
USD
Volume:  
32,858.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLXS Intrinsic Value

241.30 %
Upside

As of 2025-02-18, the Intrinsic Value of Flexsteel Industries Inc (FLXS) is 176.29 USD. This FLXS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.65 USD, the upside of Flexsteel Industries Inc is 241.30%.

The range of the Intrinsic Value is 112.05 - 445.36 USD

51.65 USD
Stock Price
176.29 USD
Intrinsic Value
Intrinsic Value Details

FLXS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.05 - 445.36 176.29 241.3%
DCF (Growth 10y) 125.25 - 461.08 190.37 268.6%
DCF (EBITDA 5y) 83.11 - 111.41 92.48 79.1%
DCF (EBITDA 10y) 105.76 - 145.18 119.72 131.8%
Fair Value 94.49 - 94.49 94.49 82.95%
P/E 49.55 - 95.17 59.51 15.2%
EV/EBITDA 44.39 - 58.20 49.56 -4.0%
EPV 26.67 - 34.70 30.69 -40.6%
DDM - Stable 51.03 - 269.70 160.37 210.5%
DDM - Multi 89.81 - 363.50 143.40 177.6%

FLXS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 272.20
Beta 0.91
Outstanding shares (mil) 5.27
Enterprise Value (mil) 260.41
Market risk premium 4.60%
Cost of Equity 6.72%
Cost of Debt 4.48%
WACC 6.65%