investorscraft@gmail.com

Intrinsic value of Flowserve Corporation (FLS)

Previous Close$30.13
Intrinsic Value
Upside potential
Previous Close
$30.13

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
3,917

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %-5.0NaN
Revenue, $3541NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3270NaN
Operating income, $m271NaN
EBITDA, $m371NaN
Interest expense (income), $mNaN
Earnings before tax, $m123NaN
Tax expense, $m-3NaN
Net income, $m126NaN

BALANCE SHEET

Cash and short-term investments, $m658NaN
Total assets, $m4750NaN
Adjusted assets (=assets-cash), $m4092NaN
Average production assets, $m2109NaN
Working capital, $m1257NaN
Total debt, $m1503NaN
Total liabilities, $m2946NaN
Total equity, $m1804NaN
Debt-to-equity ratio0.833NaN
Adjusted equity ratio0.298NaN

CASH FLOW

Net income, $m126NaN
Depreciation, amort., depletion, $m100NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m250NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-52NaN
Free cash flow, $m302NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1257
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount