FLOWSERVE CORP (FLS)
Pumps & Pumping Equipment · Industrials · $10.4B
Intrinsic Value (Consensus)
$67.45
Current Price
$80.51
Margin of Safety
-16.2%
16.2% Above Intrinsic Value
Value: $67
Price: $81
Valuation Model Estimates
Current Price: $80.51
DCF (Discounted Cash Flow)
$153.95
Graham Number
$31.52
Earnings Power Value
$25.63
Relative Value (P/E)
$52.80
Dividend Discount Model
$73.33
Consensus Value
$67.45
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%.
Health Score
C
63
Profitability
22/25
Strength
19/25
Valuation
9/25
Growth
13/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $2.64
- EPS (Forward)
- $3.17
- Book Value
- $16.73
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 15.8%
- Debt/Equity
- 72%
- Revenue Growth
- 3.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance