Flanigan's Enterprises, Inc. (BDL)
Restaurants · Consumer Cyclical · $82M
Intrinsic Value (Consensus)
$49.21
Current Price
$44.00
Margin of Safety
+11.8%
11.8% Below Intrinsic Value
Value: $49
Price: $44
Valuation Model Estimates
Current Price: $44.00
DCF (Discounted Cash Flow)
$167.79
Graham Number
$50.32
Earnings Power Value
$43.98
Relative Value (P/E)
$53.33
Dividend Discount Model
Not applicable
—
Consensus Value
$49.21
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
75
Profitability
15/25
Strength
23/25
Valuation
15/25
Growth
22/25
Financial Health Signals
Strong earnings growth (17% YoY)
Key Financials
- EPS (TTM)
- $3.21
- EPS (Forward)
- $3.74
- Book Value
- $35.06
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 7.7%
- Debt/Equity
- 32%
- Revenue Growth
- 295.5%
- Earnings Growth
- 16.6%
- Dividend Yield
- N/A
- Beta
- 0.25
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWIBath & Body Works, I...
$42.33+105.8%
BBWBuild-A-Bear Worksho...
$57.30+77%
Data last updated: 2026-06-21
Source: Yahoo Finance