Flowserve Corporation

Flowserve Corporation

FLSยทNYSE

$75.41

-0.63%
IndustrialsIndustrial - Machinery

Flowserve Corporation designs, develops, manufactures, distributes, and services industrial flow management equipment in the United States, Europe, the Middle East, Africa, Asia, and internationally. It operates in two segments, Flowserve Pump Division (FPD) and Flow Control Division (FCD). The FPD segment offers custom and pre-configured pumps and pump systems, mechanical seals, auxiliary systems, replacement parts, upgrades, and related aftermarket services, including installation and commissioning services, seal systems spare parts, repairs, advanced diagnostics, re-rate and upgrade solutions, retrofit programs, and machining and asset management solutions, as well as manufactures a gas-lubricated mechanical seal for use in high-speed compressors for gas pipelines. The FCD segment provides engineered and industrial valve and automation solutions, including isolation and control valves, actuation, controls, and related equipment, as well as equipment maintenance services for flow control systems, including advanced diagnostics, repair, installation, commissioning, retrofit programs, and field machining capabilities. This segment's products are used to control, direct, and manage the flow of liquids, gases, and fluids. The company primarily serves oil and gas, chemical and pharmaceuticals, power generation, and water management markets, as well as general industries, including mining and ore processing, pulp and paper, food and beverage, and other smaller applications. The company distributes its products through direct sales, distributors, and sales representatives. Flowserve Corporation was incorporated in 1912 and is headquartered in Irving, Texas.

At a Glance

Live Snapshot
Market Cap$9.64B
EPS2.6600
P/E Ratio28.35
Earnings Date08/04/2026
Flowserve Corporation

Flowserve Corporation Fair Value Envelope

FLS ยท NYSE

Our analysis suggests that FLS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $75.41, this represents a potential HIDDEN relative to our calculated worth for Flowserve Corporation.

Intrinsic Value
Current Price: $75.41

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$53.0B
+ Cash & Equivalents$760.2M
Firm Value$53.7B
- Debt$1.9B
Equity Value$51.8B
/ Shares Outstanding131,032,254B
DCF Value$395
UNDERVALUED BY 424%

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
$639.1M
$807.4M
$1.0B
$1.3B
$1.6B
$2.1B
$2.6B
$3.3B
$4.1B
$5.2B
Maintenance CapEx
-$17.9M
-$22.6M
-$28.6M
-$36.1M
-$45.7M
-$57.7M
-$72.9M
-$92.1M
-$116.3M
-$146.9M
Owner Earnings
$621.2M
$784.8M
$991.4M
$1.3B
$1.6B
$2.0B
$2.5B
$3.2B
$4.0B
$5.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$575.2M
$672.8M
$787.0M
$920.7M
$1.1B
$1.3B
$1.5B
$1.7B
$2.0B
$2.4B
Terminal Value represents 75.7% of Enterprise Value