FND
Floor & Decor Holdings, Inc.
$48.21
Platform & Compounding FCF
85%
Two-stage FCF DCF
Strong
·
Conviction
Overvalued
Trading 154.4% above fair value
You pay
$48.21
Bear
$0.00
Fair
$18.95
Bull
$3.89
Bear
$0.00
-100.0%
7% stage 1 growth, 12% discount
Fair
$18.95
-60.7%
12% stage 1 growth, 12% discount
Bull
$3.89
-91.9%
16% stage 1 growth, 12% discount
Key Value Driver
FCF growth rate (12% base case)
Terminal Value % of EV
36%
Implied Market Multiple
64.0x
Summary
Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $63.18 from 37 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $18.95 per share.
Warnings
Wall Street's average price target is $63.18 (from 37 analysts). Our estimate is 100% below the consensus -- consider that gap carefully.
Key Risks
- P/E alone misleads — earnings depressed by growth investment
- Cyclical or commodity businesses may be misclassified as platforms
- Terminal value dominance suggests sensitivity to long-run assumptions