FLANIGANS ENTERPRISES INC (BDL)

Retail-Eating Places

Latest Price

$45.12

TTM P/E

Normalized P/E

15.45

Div Yield

Book Value

37.53

P/B Ratio

1.20

Valuation metrics

EPS: $2.71

Book value / share: $35.06

Formula: √(22.5 × EPS × BVPS)

Graham Number

$46.23

+2% upside

Norm. op. income: $7M (median of 7yr)

Tax rate: 7%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$34.08

24% downside

Base FCF: $4M (median of recent 5yr)

Growth: 19%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$99.63

+121% upside

EPS: $2.71

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$40.65

10% downside

10.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
DIMENSIONAL FUND ADVISORS LP	63.7K	$2.0M	3.43%	--	2026-06-30
RENAISSANCE TECHNOLOGIES LLC	31.0K	$1.0M	1.67%	-500	2026-06-30
BRIDGEWAY CAPITAL MANAGEMENT, LLC	30.7K	$1.0M	1.65%	-5.0K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	20.3K	--	1.09%	--	2026-06-30
Ceeto Capital Group, LLC	17.1K	--	0.92%	-400	2026-06-30
Empowered Funds, LLC	15.0K	--	0.81%	--	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	6.7K	--	0.36%	-245	2026-06-30
MORGAN STANLEY	4.8K	--	0.26%	+1	2026-06-30
VANGUARD FIDUCIARY TRUST CO	3.0K	--	0.16%	--	2026-06-30
BlackRock, Inc.	1.4K	--	0.08%	+445	2026-06-30