Flowserve Corp
$10.56B- Market cap
- $9.74B
- Debt
- +$1.58B
- Cash
- −$760.18M
Capital structure 86% equity / 14% debt · EV / Revenue 2.23x · EV / EBITDA 14.07x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: FLS stock price near parity vs FCX $76.64 current versus $66.41 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at FCX's multiple
Implied fair value · at FLS's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: FLS FY 2025 (ended Dec 31, 2025) · FCX FY 2025 (ended Dec 31, 2025).
Trendline
Nine fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 86% equity / 14% debt · EV / Revenue 2.23x · EV / EBITDA 14.07x
Capital structure 91% equity / 9% debt · EV / Revenue 4.26x · EV / EBITDA 16.66x
FCX carries the larger enterprise value at $110.46B against $10.56B; FLS trades on the lower EV / Revenue multiple (2.23x vs 4.26x); FLS on the lower EV / EBITDA (14.07x vs 16.66x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
FLOWSERVE CORP · implied price per share
Bear
$23.09
Base
$28.26
Bull
$34.98
Freeport-McMoRan Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.72x
0.52x
Net debt / EBITDA
Leverage against operating earnings
1.09x
0.91x
Cash and equivalents
Liquid reserves on the balance sheet
$760.18M
$3.82B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
$1.58B
$9.85B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.