image
Consumer Defensive - Packaged Foods - NYSE - US
$ 17.38
-0.172 %
$ 3.67 B
Market Cap
14.88
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FLO stock under the worst case scenario is HIDDEN Compared to the current market price of 17.4 USD, Flowers Foods, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FLO stock under the base case scenario is HIDDEN Compared to the current market price of 17.4 USD, Flowers Foods, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FLO stock under the best case scenario is HIDDEN Compared to the current market price of 17.4 USD, Flowers Foods, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FLO

image
$23.0$23.0$22.0$22.0$21.0$21.0$20.0$20.0$19.0$19.0$18.0$18.0$17.0$17.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
5.1 B REVENUE
0.25%
380 M OPERATING INCOME
120.06%
248 M NET INCOME
101.04%
412 M OPERATING CASH FLOW
18.07%
-173 M INVESTING CASH FLOW
57.24%
-258 M FINANCING CASH FLOW
-192.14%
1.11 B REVENUE
-6.67%
61.4 M OPERATING INCOME
-31.97%
43.1 M NET INCOME
-33.64%
130 M OPERATING CASH FLOW
14.34%
-59.7 M INVESTING CASH FLOW
-63.92%
-80.5 M FINANCING CASH FLOW
-16.04%
Balance Sheet Flowers Foods, Inc.
image
Current Assets 656 M
Cash & Short-Term Investments 5 M
Receivables 348 M
Other Current Assets 304 M
Non-Current Assets 2.74 B
Long-Term Investments 0
PP&E 1.28 B
Other Non-Current Assets 1.46 B
10.22 %8.94 %37.73 %42.96 %Total Assets$3.4b
Current Liabilities 549 M
Accounts Payable 261 M
Short-Term Debt 83 M
Other Current Liabilities 205 M
Non-Current Liabilities 1.44 B
Long-Term Debt 1.28 B
Other Non-Current Liabilities 166 M
13.10 %4.17 %10.30 %64.12 %8.32 %Total Liabilities$2.0b
EFFICIENCY
Earnings Waterfall Flowers Foods, Inc.
image
Revenue 5.1 B
Cost Of Revenue 2.58 B
Gross Profit 2.53 B
Operating Expenses 2.18 B
Operating Income 380 M
Other Expenses 132 M
Net Income 248 M
6b6b5b5b4b4b3b3b2b2b1b1b005b(3b)3b(2b)380m(132m)248mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
49.50% GROSS MARGIN
49.50%
7.45% OPERATING MARGIN
7.45%
4.86% NET MARGIN
4.86%
17.60% ROE
17.60%
7.30% ROA
7.30%
9.78% ROIC
9.78%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Flowers Foods, Inc.
image
400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 248 M
Depreciation & Amortization 159 M
Capital Expenditures -132 M
Stock-Based Compensation 0
Change in Working Capital -81.4 M
Others 33.8 M
Free Cash Flow 281 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Flowers Foods, Inc.
image
Wall Street analysts predict an average 1-year price target for FLO of $22 , with forecasts ranging from a low of $20 to a high of $25 .
FLO Lowest Price Target Wall Street Target
20 USD 15.07%
FLO Average Price Target Wall Street Target
22 USD 26.58%
FLO Highest Price Target Wall Street Target
25 USD 43.84%
Price
Max Price Target
Min Price Target
Average Price Target
252524242323222221212020191918181717Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.17% DIVIDEND YIELD
0.24 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.00001.00000.90000.90000.80000.80000.70000.70000.60000.60000.50000.50000.40000.40000.30000.30000.20000.20000.10000.10000.00000.00000.13250.1450.160.170.180.190.20.210.220.230.240.1450.160.170.180.190.20.210.220.230.240.1450.160.170.180.190.20.210.220.230.240.1450.570.160.630.170.670.180.710.190.750.20.790.210.830.220.870.230.910.240.950.242015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 12
6. Ownership
Insider Ownership Flowers Foods, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Flowers Foods to Report First Quarter 2025 Results THOMASVILLE, Ga. , April 30, 2025 /PRNewswire/ -- Flowers Foods, Inc. (NYSE: FLO) will report its first quarter 2025 financial results on Friday, May 16, 2025, at 7:00 a.m. prnewswire.com - 2 weeks ago
Dave's Killer Bread Remixes a Classic with the Launch of Sandwich Rolls Available in Two Varieties, Baked with Organic Ingredients and Loaded with Whole Grain Nutrition MILWAUKIE, Ore. , April 16, 2025 /PRNewswire/ -- America's #1 organic bread brand, Dave's Killer Bread®, is expanding its product lineup with the national launch of organic Sandwich Rolls in two fan-favorite varieties: 21 Whole Grains and Seeds and Sandwich Rolls Done Right. prnewswire.com - 1 month ago
Flowers Foods: Simple Mills May Not Salvage Stagnating Sales Flowers Foods, Inc.'s sales have increasingly declined, as private label brands are taking share from the company in a cautious consumer environment. Flowers is focused on protecting and expanding margins instead of protecting sales volume, but ultimately, the private label competition pressures Flowers' earnings prospects. The Simple Mills acquisition could aid in refueling Flowers' growth, but the acquisition came at a steep price. seekingalpha.com - 1 month ago
WONDER EXPANDS ICONIC BRAND WITH NEW LINE OF SWEET TREATS Over 100-Year-Old Brand Introduces a Deliciously Nostalgic Take on Classic Treats THOMASVILLE, Ga. , March 17, 2025 /PRNewswire/ -- Wonder®, a household name for over a century, is making a sweet splash in the snack world with the launch of its first line of snack cakes. prnewswire.com - 2 months ago
FLOWERS FOODS TO PARTICIPATE AT THE RAYMOND JAMES 46TH ANNUAL INSTITUTIONAL INVESTORS CONFERENCE THOMASVILLE, Ga. , March 3, 2025 /PRNewswire/ -- Members of Flowers Foods, Inc. (NYSE: FLO) management team will be presenting at the Raymond James 46th Annual Institutional Investors Conference today, Monday, March 3, 2025, at 2:50 p.m. prnewswire.com - 2 months ago
Flowers Foods Expands Healthy Snacking With Simple Mills Acquisition FLO's acquisition of Simple Mills strengthens its presence in the better-for-you snacking sector, enhancing growth potential and market reach. zacks.com - 2 months ago
Vestar Completes the Sale of Simple Mills NEW YORK , Feb. 24, 2025 /PRNewswire/ -- Vestar Capital Partners, a leading U.S. middle-market private equity firm, announced today it has completed the sale of Simple Mills (or "the Company"), a premium brand of better-for-you crackers, cookies, snack bars, and baking mixes, to Flowers Foods, Inc. (NYSE: FLO) for a total enterprise value of $795 million. Vestar provided the first institutional investment into the brand in October 2019, and was the Company's largest shareholder. prnewswire.com - 2 months ago
FLOWERS FOODS, INC. COMPLETES ACQUISITION OF SIMPLE MILLS THOMASVILLE, Ga. , Feb. 21, 2025 /PRNewswire/ -- Flowers Foods, Inc. (NYSE: FLO) today announced that it has completed the acquisition of Simple Mills, a market-leading natural brand offering premium better-for-you crackers, cookies, snack bars, and baking mixes. prnewswire.com - 2 months ago
FLOWERS FOODS DECLARES QUARTERLY DIVIDEND THOMASVILLE, Ga. , Feb. 14, 2025 /PRNewswire/ -- Flowers Foods, Inc. (NYSE: FLO) today announced that its board of directors has declared a quarterly dividend of $0.24 per share, an increase of 4.3% over the same quarter last year. prnewswire.com - 3 months ago
FLOWERS FOODS, INC. PRICES $500 MILLION OF 5.750% SENIOR NOTES DUE 2035 AND $300 MILLION OF 6.200% SENIOR NOTES DUE 2055 THOMASVILLE, Ga. , Feb. 11, 2025 /PRNewswire/ -- Flowers Foods, Inc. (NYSE: FLO) (the "Company" or "Flowers Foods") today announced the pricing of the public offering of (i) $500 million aggregate principal amount of 5.750% Senior Notes due 2035 (the "2035 Notes") and (ii) $300 million aggregate principal amount of 6.200% Senior Notes due 2055 (the "2055 Notes" and, together with the 2035 Notes, the "Notes"). prnewswire.com - 3 months ago
7 Low-Beta Dividend Stocks With Sky-High Yields Up To 14% Worried about the next round of tariffs? Tech disruption from DeepSeek? forbes.com - 3 months ago
8. Profile Summary

Flowers Foods, Inc. FLO

image
COUNTRY US
INDUSTRY Packaged Foods
MARKET CAP $ 3.67 B
Dividend Yield 1.17%
Description Flowers Foods, Inc. produces and markets packaged bakery products in the United States. It offers fresh breads, buns, rolls, snack cakes, and tortillas, as well as frozen breads and rolls under the Nature's Own, Dave's Killer Bread, Wonder, Canyon Bakehouse, Mrs. Freshley's, and Tastykake brand names. The company distributes its products through a direct-store-delivery distribution and a warehouse delivery system, as well as operates 46 bakeries comprising 44 owned and two leased. Its customers include mass merchandisers, supermarkets and other retailers, convenience stores, national and regional restaurants, quick-serve chains, retail in-store bakeries, foodservice distributors, food wholesalers, institutions, dollar stores, and vending companies. The company was formerly known as Flowers Industries and changed its name to Flowers Foods, Inc. in 2001. Flowers Foods, Inc. was founded in 1919 and is headquartered in Thomasville, Georgia.
Contact 1919 Flowers Circle, Thomasville, GA, 31757 https://www.flowersfoods.com
IPO Date March 17, 1980
Employees 10200
Officers Mr. David M. Roach Chief Strategic Projects Officer Ms. Cindy L. Cox Chief Human Resources Officer Mr. R. Steve Kinsey Chief Financial Officer Ms. Stephanie B. Tillman J.D. Chief Legal Counsel & Corporate Secretary Mr. Terry S. Thomas Chief Growth Officer Brenda Smith Compliance Manager Mr. Mark Chaffin Chief Information Officer Mr. J. T. Rieck Executive Vice President of Finance & Investor Relations Mr. A. Ryals McMullian Jr. Chief Executive Officer & Chairman of Board Mr. Heeth Varnedoe IV President & Chief Operating Officer