Flowserve Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-66.0% vs price
Base Case (Median)
-33.6% vs price
Bull Case (75th pct.)
-28.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $12.13 | -85.0% | High (40%) |
| PE Comparable | $55.14 | -31.9% | Medium (25%) |
| Growth Trajectory DCF | $60.38 | -25.4% | Medium (20%) |
| Graham Number | $32.88 | -59.4% | High (80%) |
| EV/EBITDA | $53.73 | -33.6% | Medium (20%) |
| EV/FCF | $63.30 | -21.8% | Medium (20%) |
| Earnings Power Value | $22.22 | -72.6% | High (70%) |
Based on 7 out of 8 methods, FLS appears overvalued at the current price of $80.97. The base case fair value of $53.73 implies 33.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.