FLEXIBLE SOLUTIONS INTERNATIONAL INC (FSI)
Miscellaneous Chemical Products
Latest Price
$5.80
TTM P/E
--
Normalized P/E
30.21
Div Yield
--
Book Value
2.91
P/B Ratio
2.00
Valuation metrics
adjust assumptions →EPS: $0.06
Book value / share: $3.06
Formula: √(22.5 × EPS × BVPS)
Graham Number
$2.03
65% downside
Norm. op. income: $5M (median of 7yr)
Tax rate: 27%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$3.07
47% downside
Base FCF: $2M (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$1.11
81% downside
EPS: $0.06
Target P/E: 30×
Formula: EPS × P/E
P/E Fair Value
$1.80
69% downside
Institutional Ownership
9.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| RENAISSANCE TECHNOLOGIES LLC | 329.8K | $2.0M | 2.58% | -11.2K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 282.1K | $1.0M | 2.21% | +4.0K | 2026-06-30 |
| DIMENSIONAL FUND ADVISORS LP | 96.1K | -- | 0.75% | +3.8K | 2026-06-30 |
| North Star Investment Management Corp. | 90.0K | -- | 0.70% | -- | 2026-06-30 |
| Beartown Capital Management, LLC | 74.8K | -- | 0.59% | -- | 2026-06-30 |
| Regal Investment Advisors LLC | 43.2K | -- | 0.34% | -- | 2026-06-30 |
| CITADEL ADVISORS LLC | 41.5K | -- | 0.33% | +4.3K | 2026-06-30 |
| Rothschild Wealth LLC | 30.3K | -- | 0.24% | +11.6K | 2026-06-30 |
| ESSEX INVESTMENT MANAGEMENT CO LLC | 26.2K | -- | 0.21% | -72 | 2026-06-30 |
| BlackRock, Inc. | 25.2K | -- | 0.20% | +5.5K | 2026-06-30 |