investorscraft@gmail.com

Intrinsic Value of 1-800 FLOWERS.COM, Inc. (FLWS)

Previous Close$10.76
Intrinsic Value
Upside potential
Previous Close
$10.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-8.6NaN
Revenue, $2018NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2053NaN
Operating income, $m-35NaN
EBITDA, $m85NaN
Interest expense (income), $mNaN
Earnings before tax, $m-47NaN
Tax expense, $m-2NaN
Net income, $m-45NaN

BALANCE SHEET

Cash and short-term investments, $m127NaN
Total assets, $m1051NaN
Adjusted assets (=assets-cash), $m925NaN
Average production assets, $m562NaN
Working capital, $m153NaN
Total debt, $m196NaN
Total liabilities, $m580NaN
Total equity, $m472NaN
Debt-to-equity ratio0.416NaN
Adjusted equity ratio0.384NaN

CASH FLOW

Net income, $m-45NaN
Depreciation, amort., depletion, $m120NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m115NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-45NaN
Free cash flow, $m160NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m153
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount