As of 2024-07-27, the Intrinsic Value of Omega Flex Inc (OFLX) is
35.63 USD. This OFLX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.17 USD, the upside of Omega Flex Inc is
%.
The range of the Intrinsic Value is 30.15 - 44.51 USD
35.63 USD
Intrinsic Value
OFLX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.15 - 44.51 |
35.63 |
-33.0% |
| DCF (Growth 10y) |
33.69 - 49.01 |
39.55 |
-25.6% |
| DCF (EBITDA 5y) |
34.09 - 46.06 |
38.52 |
-27.6% |
| DCF (EBITDA 10y) |
37.38 - 50.90 |
42.50 |
-20.1% |
| Fair Value |
9.54 - 9.54 |
9.54 |
-82.06% |
| P/E |
37.20 - 54.52 |
41.76 |
-21.5% |
| EV/EBITDA |
34.65 - 48.41 |
40.65 |
-23.6% |
| EPV |
38.74 - 49.15 |
43.94 |
-17.4% |
| DDM - Stable |
14.09 - 31.98 |
23.03 |
-56.7% |
| DDM - Multi |
17.27 - 29.75 |
21.79 |
-59.0% |
OFLX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
536.49 |
| Beta |
0.73 |
| Outstanding shares (mil) |
10.09 |
| Enterprise Value (mil) |
491.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.92% |
| Cost of Debt |
5.00% |
| WACC |
5.85% |