Fair value (multi-method)
Four independent methods triangulate what FLEX is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$56.13
Method range
$15.88 – $165.00
median $54.23
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $56.13 | -45.52% |
| Exit multiple | $52.33 | -49.20% |
| Analyst target | $165.00 | +60.16% |
| Graham number | $15.88 | -84.59% |
- Forward DCF$56.13
- Exit multiple$52.33
- Analyst target$165.00
- Graham number$15.88
Stock price
$103.02
FCF / share (TTM)
$0.76
3Y FCF CAGR
23.7%
Fair value @ hist. growth
$31.87
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
41.2%
per year over your projection horizon
Margin of safety -223.3% vs hist-growth DCF
Historical 3Y CAGR
23.7%
Your model implies
41.2%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 24% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 10.8% | 37.7% | 37.1% | 36.4% | 35.7% | 34.9% |
| 11.8% | 40.1% | 39.5% | 38.9% | 38.2% | 37.5% |
| 12.8% | 42.3% | 41.8% | 41.2% | 40.6% | 40.0% |
| 13.8% | 44.5% | 44.0% | 43.5% | 42.9% | 42.4% |
| 14.8% | 46.6% | 46.1% | 45.6% | 45.1% | 44.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
3.59
Demanding vs growth
Net debt
$1.93B
Total debt − cash
Beta
1.63
Vs market benchmark
Frequently asked questions
Flex (FLEX) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.