FLUT

$149.47

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 12.00% trendline growth.
Want to create your own valuation? Create a free account.
$360.95

With 20% Margin of Safety (MoS):

$288.76
93.19% upside
Capital Efficiency
Average Quarterly ROIC
0.26%
Cost of Capital (estimated)10%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
60
NeutralWeighted across 6 signals
DCF Discount
93.2% discount to price
100
FCF Yield
7.9% trailing FCF yield
100
ROIC vs WACC
ROIC 0.3% vs WACC 10.0% (0.0x)
1
Net Debt / FCF
4.1x net debt to FCF
0
Buybacks
Share count flat
50
FCF CAGR (5Y)
23.5% 5Y FCF CAGR
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC, Net Debt / FCF.
Narrative Score
50
Weak
Weighted across 6 recent drivers · Last 30 daysVs 6-Month Baseline: High (94th pct)
Trend: StableConfidence: 97%Updated: 3h ago
Sources: 61 (News 33 · Analyst 28)
Drivers
5 regulatory scrutiny+0.3
2 downgrade headlines-0.3
25 news sentiment+0.3
Margin pressure-0.2
2 analyst downgrades-0.1
Analyst upgrades+0.0
Other Metrics
P/E-98.0
Profit Margin-1.8%
Owner Earnings$1.75b
One Dollar Premise0.00%
Debt/Equity1.63
Current Ratio0.95
PEG0.614
Free Cash Flow (in millions)
201920202021202220232024
$721$1,650$912$1,592$1,539$2,074
How Intrinziq Estimates Fair Value

Intrinziq estimates Flutter Entertainment plc's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Flutter Entertainment plcConsumer Cyclical

Flutter Entertainment plc operates as a sports betting and gaming company in the United Kingdom, Ireland, Australia, the United States, and internationally. The company operates through four segments: UK & Ireland, Australia, International, and US. It offers sportsbooks and exchange sports betting products, daily fantasy sports products, and pari-mutuel betting products; fixed odds games betting products; online games and casinos; lottery; peer-to-peer games, including online bingo, rummy, and poker; and business-to-business services. In addition, the company operates HRTV, a horseracing television network. Further, it provides sports betting and gaming services through paddypower.com, betfair.com, sportsbet.com.au, tvg.com, us.betfair.com, fanduel.com, adjarabet.com, pokerstars.com, Skybet.com, tombola.com, and sisal.com websites under the FanDuel, Sky Betting & Gaming, Sportsbet, PokerStars, Paddy Power, Sisal, tombola, Betfair, FOX Bet, TVG, Stardust, Junglee Games, and Adjarabet brands, as well as live poker tours and events. The company was formerly known as Paddy Power Betfair plc and changed its name to Flutter Entertainment plc in 2019. The company was incorporated in 1958 and is headquartered in Dublin, Ireland.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.