Flowserve

FLS US Industrials Industrial Machinery & Supplies & Components
S&P 400
$74.46
+2.24%
Delayed · cached 15 min

Fair value analysis

FLS
Flowserve
IndustrialsIndustrial Machinery & Supplies & Components
$74.46
Close used for this calculation
$47.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability8/25
Returns10/25
Balance Sheet18/25
Efficiency9/25
Growth4/25
Average
Quality radar
45Prof.8/25Ret.10/25Eff.9/25B.Sht18/25Growth4/25

Consensus fair value

$47.11
Above FV
▼ -36.7% against the close used
Model range $8.10 – $62.16
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$8.10Fair value$47.11Bull$62.16
FairClose
52-week traded range
52W low $49.0952W high $92.04

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Flowserve closed at $74.46, 58.1% above the consensus fair value of $47.11 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 28.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$62.16
-16.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$32.34
-56.6%
√(22.5 × EPS × BVPS)
EPS=2.64, BVPS=17.6 · outside Graham range (P/E 28.2, P/B 4.2) — asset-light, treat as a rough floor
P/E Fair Value
$52.80
-29.1%
EPS × 20x (sector P/E)
EPS=2.64, Sector P/E=20x
Peter Lynch (PEG)
$8.10
-89.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.64, g=3.1%
EV/EBITDA
$31.56
-57.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=495.38M
Dividend Discount (DDM)
$10.73
-85.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.84, r=10%, g=2%
Book Value (P/B)
$30.98
-58.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.6, ROE=15.3%, g=3%, r=10%
Reverse DCF
$74.46
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.8% | Historical: -3.1%
Margin of Safety
$36.83
-50.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=49.1, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.