/
DCF Valuation
Base-case fair value
$259.22
Intrinsic $345.62 · 25% MOS
Current price: $63.29
Base-case summary
Our base-case DCF for Flexsteel Industries Inc (FLXS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 74.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $39M in trailing free cash flow, this produces an intrinsic value of $345.62 per share. A 25% safety margin gives a fair value of $259.22, suggesting the stock is currently 310% undervalued against the $63.29 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$39M
Cash & equivalents
$57M
Total debt
$54M
Shares outstanding
6M