FLNT - NASDAQ

Fluent, Inc.

Fluent, Inc.

FLNTยทNASDAQ

$2.58

+8.8%
Communication ServicesAdvertising Agencies

Fluent, Inc. provides data-driven digital marketing services primarily in the United States. The company operates through Fluent and All Other segments. It offers customer acquisition services by operating digital marketing campaigns, through which the company connects its advertiser clients with consumers. The company also delivers data and performance-based marketing executions to approximately 500 consumer brands, direct marketers, and agencies across a range of industries, including financial products and services, media and entertainment, health and wellness, retail and consumer, and staffing and recruitment. Fluent, Inc. is headquartered in New York, New York.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$50.35M
EPS-1.0500
P/E Ratio-2.45
Earnings Date08/18/2026
Fluent, Inc.

Fluent, Inc. Fair Value Envelope

FLNT ยท NASDAQ

Our analysis suggests that FLNT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.5777, this represents a potential HIDDEN relative to our calculated worth for Fluent, Inc..

HIDDEN
Intrinsic Value
Current Price: $2.5777

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$1.1B
+ Cash & Equivalents$12.9M
Firm Value-$1.1B
- Debt$37.7M
Equity Value-$1.1B
/ Shares Outstanding19,532,506B
DCF Value-$57
OVERVALUED BY 2306%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$2.8M
-$5.4M
-$10.5M
-$20.1M
-$38.7M
-$74.5M
-$143.5M
-$276.0M
-$531.2M
-$1.0B
Maintenance CapEx
-$26.6K
-$51.1K
-$98.3K
-$189.2K
-$364.2K
-$700.8K
-$1.3M
-$2.6M
-$5.0M
-$9.6M
Owner Earnings
-$2.9M
-$5.5M
-$10.6M
-$20.3M
-$39.1M
-$75.2M
-$144.8M
-$278.6M
-$536.2M
-$1.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$2.6M
-$4.7M
-$8.4M
-$14.9M
-$26.6M
-$47.4M
-$84.5M
-$150.5M
-$268.2M
-$477.9M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your FLNT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.