NASDAQ: FLWS - 1-800-FLOWERS.COM, Inc.

Yield per half year: -11.74%
Dividend yield: 0.00%
Sector: Consumer Discretionary

Current price
7.16 $
Average price
3.43 $ -52.05%
Price based on EPS
0.6973 $ -90.26%
Price according to DCF model (ebitda)
6.47 $ -9.57%
Price according to DCF model (FCF)
6.56 $ -8.45%
0/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.6973 $
Current price = 7.16 $ (difference = -90.26%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 6.47 $
Current price = 7.16 $ (difference = -9.57%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 6.56 $
Current price = 7.16 $ (difference = -8.45%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe