What is Flowserve Corp worth?
With the base-case assumptions below, a discounted cash flow model on Flowserve Corp's reported free cash flow gives $50.48 per share. The share price was $73.82 on September 25, 2026, 46% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 0.0% | 10.0% | $27.06 | -63% |
| Base | 5.0% | 9.0% | $50.48 | -32% |
| Bull | 10.0% | 8.0% | $94.20 | +28% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $67.24 | $72.34 | $78.57 | $86.36 | $96.38 |
| 8.0% | $54.74 | $58.05 | $61.96 | $66.65 | $72.38 |
| 9.0% | $45.61 | $47.87 | $50.48 | $53.52 | $57.12 |
| 10.0% | $38.65 | $40.26 | $42.08 | $44.16 | $46.56 |
| 11.0% | $33.17 | $34.35 | $35.66 | $37.15 | $38.83 |
Where the presets come from
Base: years 1 to 5 grow at Flowserve Corp's revenue growth rate over the last 5 fiscal years (4.9% 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