FLANIGANS ENTERPRISES INC (BDL)
Retail-Eating Places · Consumer Discretionary · $101M
Intrinsic Value (Consensus)
$61.20
Current Price
$54.20
Margin of Safety
+12.9%
12.9% Below Intrinsic Value
Value: $61
Price: $54
Valuation Model Estimates
Current Price: $54.20
DCF (Discounted Cash Flow)
$118.08
Graham Number
$46.23
Earnings Power Value
$26.31
Relative Value (P/E)
$54.20
Dividend Discount Model
Not applicable
—
Consensus Value
$61.20
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Key Financials
- EPS (TTM)
- $2.71
- EPS (Forward)
- $3.25
- 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
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance