Skip to content

1-800-FLOWERS.COM Inc (FLWS) — WACC Analysis

WACC Breakdown

1-800-FLOWERS.COM Inc (FLWS) has a weighted average cost of capital (WACC) of 11.4%. The cost of equity is 10.5%, derived from a beta of 1.37 and a risk-free rate of 5.2%. The after-tax cost of debt is 12.5%. The capital structure is 55.7% equity and 44.3% debt.

Interpretation

A WACC of 11.4% is moderate, reflecting the market's balanced risk assessment of 1-800-FLOWERS.COM Inc.

Investors can compare FLWS's WACC of 11.4% against industry peers to gauge its relative financing costs. A beta of 1.37 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

FLWS WACC: 11.36% for 1-800-FLOWERS.COM Inc

Current inputs imply a 10.49% cost of equity and a 12.45% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

1-800-FLOWERS.COM Inc Common Stock (FLWS) WACC Results
Weighted Average Cost of Capital
11.36%
Cost of Equity
10.49%
Risk-Free Rate5.22%
Beta1.37
Market Risk Premium4.23%
Cost of Debt
12.45%
Pre-Tax Cost of Debt12.45%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 55.72%($171.37M)
Debt: 44.28%($136.18M)
Equity Component
5.85%
55.72% × 10.49%
Debt Component
5.51%
44.28% × 12.45%

1-800-FLOWERS.COM Inc (FLWS) WACC in context

1-800-FLOWERS.COM Inc (FLWS) currently screens with an estimated WACC of 11.36%. That blends a 10.49% cost of equity, a 12.45% pre-tax cost of debt, and a 55.72% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What FLWS WACC implies

A 11.36% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates FLWS

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.37 and equity accounts for 55.72% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.