Flow Beverage Corp
TSX:FLOW
Intrinsic Value
The intrinsic value of one FLOW stock under the Base Case scenario is 3.47 CAD. Compared to the current market price of 0.08 CAD, Flow Beverage Corp is Undervalued by 98%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Flow Beverage Corp
Balance Sheet Decomposition
Flow Beverage Corp
Current Assets | 22.5m |
Cash & Short-Term Investments | 598.1k |
Receivables | 9.4m |
Other Current Assets | 12.5m |
Non-Current Assets | 50.7m |
PP&E | 49.6m |
Intangibles | 452.3k |
Other Non-Current Assets | 602.3k |
Free Cash Flow Analysis
Flow Beverage Corp
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Flow Beverage Corp
Revenue
|
49.1m
CAD
|
Cost of Revenue
|
-36.2m
CAD
|
Gross Profit
|
12.9m
CAD
|
Operating Expenses
|
-29.9m
CAD
|
Operating Income
|
-17m
CAD
|
Other Expenses
|
-14.3m
CAD
|
Net Income
|
-31.3m
CAD
|
FLOW Profitability Score
Profitability Due Diligence
Flow Beverage Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Flow Beverage Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
FLOW Solvency Score
Solvency Due Diligence
Flow Beverage Corp's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Score
Flow Beverage Corp's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FLOW Price Targets Summary
Flow Beverage Corp
Dividends
Current shareholder yield for FLOW is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?