FLXS - NASDAQ
Flexsteel Industries, Inc.
$57.75
-2.4%Flexsteel Industries, Inc., together with its subsidiaries, operates as a manufacturer, importer, and online marketer of upholstered and wooden furniture for residential and contract markets in the United States. It offers upholstered furniture, such as sofas, loveseats, chairs, reclining and rocker-reclining chairs, swivel rockers, sofa beds, convertible bedding units, occasional tables, desks, dining tables and chairs, and bedroom furniture. The company distributes its products through e-commerce channels and dealer network. Flexsteel Industries, Inc. was founded in 1893 and is based in Dubuque, Iowa.
At a Glance
Live SnapshotFlexsteel Industries, Inc. Fair Value Envelope
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
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 | $46.0M | $57.2M | $71.2M | $88.5M | $110.1M | $136.9M | $170.3M | $211.8M | $263.5M | $327.7M |
| Maintenance CapEx | -$810.5K | -$1.0M | -$1.3M | -$1.6M | -$1.9M | -$2.4M | -$3.0M | -$3.7M | -$4.6M | -$5.8M |
| Owner Earnings | $45.2M | $56.2M | $69.9M | $86.9M | $108.1M | $134.5M | $167.3M | $208.1M | $258.8M | $321.9M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $41.8M | $48.2M | $55.5M | $63.9M | $73.6M | $84.8M | $97.6M | $112.4M | $129.5M | $149.1M |
Related Guides
Continue your FLXS research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.