What is Flanigans Enterprises Inc worth?
With the base-case assumptions below, a discounted cash flow model on Flanigans Enterprises Inc's reported free cash flow gives $70.00 per share. The share price was $45.12 on September 25, 2026, 36% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 7.5% | 10.0% | $42.82 | -5% |
| Base | 12.5% | 9.0% | $70.00 | +55% |
| Bull | 17.5% | 8.0% | $124.15 | +175% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $90.79 | $97.23 | $105.11 | $114.95 | $127.60 |
| 8.0% | $75.20 | $79.38 | $84.32 | $90.24 | $97.48 |
| 9.0% | $63.85 | $66.70 | $70.00 | $73.85 | $78.39 |
| 10.0% | $55.23 | $57.26 | $59.56 | $62.19 | $65.23 |
| 11.0% | $48.47 | $49.96 | $51.62 | $53.50 | $55.62 |
Where the presets come from
Base: years 1 to 5 grow at Flanigans Enterprises Inc's revenue growth rate over the last 5 fiscal years (12.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions