US · FLR
Fluor Corporation
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Irving, TX 75039
- Website
- fluor.com
Price · as of 2025-12-31
$53.00
Market cap 7.67B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.54 | -10.3% |
| Intrinsic Value(DCF) | $25.43 | -52.02% |
| Graham-Dodd Method(GD) | $17.66 | -66.68% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $53.13 | $52.39 | $13.06 | $28.71 | $68.15 |
| 2012 | $56.64 | $37.56 | $14.81 | $21.49 | $69.21 |
| 2013 | $70.87 | $62.45 | $16.36 | $35.68 | $30.25 |
| 2014 | $51.04 | $50.67 | $2.97 | $23.23 | $0.00 |
| 2015 | $47.10 | $43.53 | $0.00 | $21.20 | $0.00 |
| 2016 | $50.90 | $32.02 | $0.00 | $16.02 | $26.10 |
| 2017 | $55.45 | $32.23 | $0.00 | $14.06 | $0.00 |
| 2018 | $35.25 | $16.19 | $12.77 | $10.80 | $42.43 |
| 2019 | $8.85 | $3.54 | $0.00 | $0.00 | $98.76 |
| 2020 | $23.23 | $19.61 | $0.00 | $0.00 | $0.00 |
| 2021 | $28.52 | $23.49 | $0.00 | $0.00 | $0.00 |
| 2022 | $33.34 | $33.24 | $1.92 | $12.11 | $5.37 |
| 2023 | $37.94 | $36.09 | $7.85 | $13.29 | $18.70 |
| 2024 | $36.14 | $79.70 | $20.81 | $84.16 | $165.81 |
| 2025 | $50.91 | $47.54 | $10.90 | $17.66 | $0.00 |
AI valuation
Our deep-learning model estimates Fluor Corporation's (FLR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.54
- Current price
- $53.00
- AI upside
- -10.3%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$25.43
-52.02% upside
Graham-Dodd
$17.66
-66.68% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FLR | Fluor Corporation | $53.00 | 7.67B | -10% | -52% | -67% | — | -168.93 | 2.66 | 0.56 | -24.13 | — | 2.66 | -0.77% | -2.34% | -0.33% | -1.42% | -11.02% | -0.59% | 0.33 | -8.64 | 1.91 | 1.77 | 4.35 | -10252.00% | -497.00% | -16581.00% | -5.07% | -0.11 | -33.17% | 0.00% | 0.00% | 8.75% | -16.29 | -13.53 | 0.38 | 3.75 |
| ACM | Aecom | $97.98 | 12.67B | -43% | -52% | — | -64% | 21.25 | 5.42 | 0.84 | 11.99 | 49.74 | -9.72 | 7.54% | 6.36% | 3.48% | 27.21% | 20.20% | 5.24% | 1.35 | 5.57 | 1.14 | 1.01 | 1.39 | 4271.00% | 21.00% | -324.00% | 5.07% | 0.14 | 17.34% | 0.99% | 21.00% | 3.86% | 14.90 | 22.33 | 0.95 | 2.39 |
| BLD | TopBuild Corp. | $448.30 | 12.58B | -23% | -60% | -85% | -61% | 23.50 | 5.29 | 2.27 | 14.04 | — | -5.89 | 29.01% | 14.64% | 9.65% | 23.06% | 13.55% | 9.20% | 1.36 | 3.75 | 1.94 | 1.28 | 2.74 | -996.00% | 149.00% | -139.00% | 5.68% | 0.90 | 16.08% | 0.00% | 0.00% | 3.54% | 19.23 | 21.85 | 2.81 | 3.82 |
| EME | EMCOR Group, Inc. | $724.62 | 32.44B | -42% | +277% | -76% | -7% | 26.04 | 9.02 | 1.95 | 16.53 | 84.02 | 28.76 | 19.58% | 9.84% | 7.47% | 38.50% | 43.61% | 14.97% | 0.23 | — | 1.22 | 1.10 | -0.13 | 3099.00% | 1664.00% | -1078.00% | 3.59% | 0.27 | 44.38% | 0.14% | 3.50% | 1.90% | 19.68 | 27.65 | 1.94 | 7.01 |
| GLDD | Great Lakes Dredge & Dock… | $16.95 | 1.15B | +57% | +205% | -29% | +54% | 15.39 | 2.19 | 1.27 | 10.16 | 53.87 | 2.57 | 22.91% | 14.13% | 8.27% | 15.21% | 9.16% | 5.58% | 0.99 | 7.49 | 1.01 | 0.76 | 3.12 | 2857.00% | 1647.00% | -28056.00% | 8.80% | 1.14 | 9.91% | 0.00% | 0.00% | 4.53% | 13.00 | 16.40 | 1.84 | 2.04 |
| GVA | Granite Construction Inco… | $134.46 | 5.87B | -52% | +130% | -76% | -41% | 30.27 | 4.95 | 1.32 | 16.17 | 78.52 | 9.76 | 16.07% | 6.38% | 4.36% | 17.59% | 12.97% | 5.47% | 1.38 | 5.98 | 1.22 | 0.99 | 2.58 | 3855.00% | 1040.00% | 335.00% | 5.66% | 0.32 | 19.90% | 0.39% | 11.80% | 1.21% | 24.31 | 20.76 | 1.55 | 2.94 |
| J | Jacobs Solutions Inc. | $137.86 | 16.28B | -7% | -57% | — | -78% | 22.07 | 4.60 | 1.39 | 19.67 | — | -9.02 | 24.81% | 7.18% | 2.41% | 18.53% | 9.90% | 6.60% | 0.74 | 5.92 | 1.30 | 1.26 | 1.59 | -6234.00% | 460.00% | -3493.00% | 3.63% | 0.20 | 11.55% | 0.91% | 20.20% | 6.21% | 21.11 | 30.01 | 1.52 | 3.15 |
| KBR | KBR, Inc. | $42.23 | 5.36B | -7% | -55% | — | -34% | 13.30 | 3.57 | 0.69 | 8.17 | 90.83 | -2.82 | 14.77% | 7.30% | 5.33% | 27.27% | 10.71% | 6.08% | 1.88 | 3.59 | 1.22 | 0.94 | 2.48 | 1464.00% | 57.00% | 3377.00% | 9.61% | 0.33 | 13.02% | 1.57% | 20.80% | 13.15% | 13.54 | 14.94 | 0.99 | 2.53 |
| MTRX | Matrix Service Company | $10.99 | 309.13M | +183% | -32% | — | — | -13.74 | 2.84 | 0.53 | -10.92 | -83.37 | 3.58 | 5.16% | -4.56% | -3.83% | -19.20% | -639.69% | -5.60% | 0.15 | -67.70 | 0.96 | 0.94 | 11.00 | 1648.00% | 564.00% | 6742.00% | 27.12% | 0.27 | 2002.66% | 0.00% | 0.00% | 27.60% | -5.75 | 1.84 | 0.26 | 1.60 |
| MYRG | MYR Group Inc. | $269.96 | 4.19B | -53% | +38% | -73% | -54% | 36.19 | 6.49 | 1.17 | 19.45 | 11.62 | 9.07 | 11.59% | 4.56% | 3.24% | 18.78% | 18.39% | 7.36% | 0.16 | 29.45 | 1.33 | 0.96 | -0.21 | 31148.00% | 879.00% | 197744.00% | 5.42% | 0.41 | 34.90% | 0.00% | 0.00% | 5.62% | 25.43 | 18.25 | 1.16 | 5.80 |
| PRIM | Primoris Services Corpora… | $150.72 | 8.15B | -44% | +128% | -76% | -11% | 29.67 | 4.85 | 1.08 | 17.62 | 57.44 | 12.87 | 10.73% | 5.46% | 3.63% | 17.79% | 13.00% | 6.39% | 0.76 | 14.42 | 1.26 | 1.16 | 1.46 | 5166.00% | 1897.00% | -1081.00% | 4.17% | 0.25 | 14.93% | 0.21% | 6.30% | 0.36% | 21.48 | 26.12 | 1.17 | 4.40 |
| PWR | Quanta Services, Inc. | $563.08 | 83.96B | -53% | +166% | -93% | -67% | 84.47 | 9.72 | 3.06 | 34.81 | 661.46 | -67.59 | 13.03% | 5.77% | 3.63% | 12.65% | 11.65% | 4.72% | 0.13 | 6.26 | 1.14 | 0.84 | 0.30 | 1277.00% | 1976.00% | 973.00% | 1.87% | 0.26 | 15.63% | 0.07% | 5.90% | 3.67% | 53.51 | 54.05 | 3.09 | 5.06 |
| ROAD | Construction Partners, In… | $134.37 | 7.59B | -61% | +1,461% | -94% | -17% | 55.62 | 6.21 | 2.01 | 19.28 | 137.48 | -51.20 | 15.61% | 8.53% | 3.62% | 13.70% | 10.38% | 4.26% | 1.85 | 2.65 | 1.61 | 1.29 | 4.11 | 4046.00% | 5420.00% | 2660.00% | 2.71% | 0.50 | 8.77% | 0.00% | 0.00% | 0.42% | 30.00 | 46.91 | 2.56 | 2.88 |
| TTEK | Tetra Tech, Inc. | $35.84 | 9.35B | +10% | +10% | — | -67% | 17.75 | 5.06 | 1.65 | 21.05 | — | -23.02 | 17.66% | 11.09% | 4.55% | 28.10% | 15.20% | 11.97% | 0.55 | 14.85 | 1.18 | 1.07 | 1.76 | -2439.00% | 469.00% | 2892.00% | 4.88% | 0.33 | 16.84% | 0.72% | 12.80% | 3.50% | 16.28 | 22.38 | 1.81 | 4.58 |
About Fluor Corporation
Fluor Corporation provides engineering, procurement, and construction (EPC); fabrication and modularization; operation and maintenance; asset integrity; and project management services worldwide. It operates through four segments: Energy Solutions, Urban Solutions, Mission Solutions, and Other. The Energy Solutions provides solutions to the energy transition markets, including asset decarbonization, carbon capture, renewable fuels, waste-to-energy, green chemicals, hydrogen, nuclear power, and other low-carbon energy sources. It also provides consulting services, including feasibility studies, process assessments, and project finance structuring; and a range of services for small modular reactor technologies, as well as operation support services for nuclear power facilities and managing waste. This segment serves the oil, gas, and petrochemical industries. The Urban Solutions segment offers EPC and project management services to the infrastructure, advanced technologies, life sciences, and mining and metals industries. This segment also provides staffing services to the company and third-party clients with technical, professional, and craft resources on a contract or permanent placement basis. The Mission Solutions offers technical solutions to the U.S. and other governments. It also delivers solutions for nuclear security and operation, nuclear waste management, and laboratory management; and operation and maintenance, logistics, EPC, and life support solutions for mission-critical facilities across U.S. military service organizations. This segment offers site management, environmental remediation, and decommissioning for nuclear remediation at governmental facilities, as well as services to commercial nuclear clients. The Other segment researches, develops, licenses, and commercializes small modular nuclear reactor technology. It also provides unionized management and construction services. The company was founded in 1912 and is headquartered in Irving, Texas.
- CEO
- James R. Breuer
- Employees
- 26.87K
- Beta
- 1.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25.43 ÷ $53.00) − 1 = -52.02% (DCF, example).