FL - Foot Locker, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$27.95
DETAILS
HIGH:
$55.00
LOW:
$14.00
MEDIAN:
$26.00
CONSENSUS:
$27.95
UPSIDE:
16.41%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
40% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
15.0x
3.19$
Key Value Driver
Normalized P/E multiple (15x base case)
Implied Market Multiple
7.5x
Plain-Language Summary
Applying a 15x P/E to adjusted EPS of $3.19, the base-case value is $47.82 per share. DDM cross-check: $27.14.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (52 analysts)
$27.95
Analyst Range
$14.00 – $55.00
Divergence from AlphaVal
71%
Warnings
The company's reported profits differ from official accounting profits by 2352%. Check what costs are being left out of the adjusted number.
The company pays out 1231% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Dividend-based valuation: $27.14 (below our primary estimate by 43%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $27.95 (from 52 analysts). Our estimate is 71% above the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples