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)
$51.35
Method range
$14.38 – $52.29
median $51.35
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 | $51.35 | -65.05% |
| Exit multiple | $52.29 | -64.41% |
| Analyst target | — | — |
| Graham number | $14.38 | -90.21% |
- Forward DCF$51.35
- Exit multiple$52.29
- Analyst target—
- Graham number$14.38
Stock price
$146.92
FCF / share (TTM)
$0.56
3Y FCF CAGR
23.7%
Fair value @ hist. growth
$24.21
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
51.1%
per year over your projection horizon
Margin of safety -506.9% vs hist-growth DCF
Historical 3Y CAGR
23.7%
Your model implies
51.1%
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% |
|---|---|---|---|---|---|
| 10.7% | 47.3% | 46.6% | 45.9% | 45.1% | 44.2% |
| 11.7% | 49.9% | 49.2% | 48.6% | 47.8% | 47.1% |
| 12.7% | 52.3% | 51.7% | 51.1% | 50.5% | 49.8% |
| 13.7% | 54.7% | 54.1% | 53.6% | 53.0% | 52.3% |
| 14.7% | 57.0% | 56.5% | 55.9% | 55.4% | 54.8% |
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
5.22
Demanding vs growth
Net debt
$1.9B
Total debt − cash
Beta
1.64
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