Flowco Holdings Inc. (FLOC)
Oil & Gas Field Machinery & Equipment · Industrials · $2.2B
Intrinsic Value (Consensus)
$18.56
Current Price
$24.80
Margin of Safety
-25.2%
25.2% Above Intrinsic Value
Value: $19
Price: $25
Valuation Model Estimates
Current Price: $24.80
DCF (Discounted Cash Flow)
$28.99
Graham Number
$8.39
Earnings Power Value
$12.04
Relative Value (P/E)
$24.80
Dividend Discount Model
$1.51
Consensus Value
$18.56
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $1.24
- EPS (Forward)
- $1.30
- Book Value
- $2.52
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 18.1%
- Debt/Equity
- 73%
- Revenue Growth
- 32.2%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance