Flexible Solutions International Inc (FSI)

Miscellaneous Chemical Products

Latest Price

$6.26

TTM P/E

Normalized P/E

34.18

TTM Div Yield

Fwd Div Yield

Book Value

2.91

P/B Ratio

2.15

Valuation metrics

EPS: $0.06

Book value / share: $3.06

Formula: √(22.5 × EPS × BVPS)

Graham Number

$2.03

68% 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

51% 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

82% downside

EPS: $0.06

Target P/E: 34×

Formula: EPS × P/E

P/E Fair Value

$2.04

67% downside

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