FLOWSERVE CORP (FLS) |
Flowserve Pump – Consensus Forecasts of Flowserve Pump Revenue in Millions  |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/07 |
| $2,094.7 |
$2,514.1 |
$2,648.9 |
$2,444.2 |
$2,720.9 |
$2,841.5 |
6.3% |
|
| Flow Solutions – Consensus Forecasts of Flow Solutions Revenue in Millions |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/07 |
| $535.3 |
$629.2 |
$563.8 |
$554.5 |
$596.0 |
$644.1 |
3.8% |
|
| Flow Control – Consensus Forecasts of Flow Control Revenue in Millions |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/07 |
| $1,160.0 |
$1,379.5 |
$1,201.6 |
$1,153.8 |
$1,261.2 |
$1,228.4 |
1.2% |
|
| Other Revenue – Consensus Forecasts of Other Revenue Revenue in Millions |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/07 |
| $6.0 |
$5.4 |
$4.5 |
$6.0 |
$6.0 |
0.0% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the FLOWSERVE CORP Income Statement are shown and below each consensus forecast is a wiki section to discuss why the consensus forecast of that item may be high or low
|
|
| Consensus Forecasts of Total Revenue |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| 1. Total Revenue |
$2,695.3 |
$3,061.1 |
$3,762.7 |
$4,473.5 |
$4,365.2 |
$3,998.1 |
$4,282.3 |
$4,649.7 |
8.1% |
|
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Fully Diluted Shares Outstanding |
56.7 |
56.9 |
57.3 |
57.2 |
56.4 |
56.3 |
56.3 |
56.8 |
|
| Consensus Forecasts of GAAP EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| GAAP EPS |
$0.3 |
$2.0 |
$4.5 |
$7.7 |
$7.6 |
$7.1 |
$8.6 |
|
|
| Consensus Forecasts of Cost of Goods Sold |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 2. Cost of Goods Sold |
$1,827.5 |
$2,053.8 |
$2,512.0 |
$2,891.7 |
$2,776.5 |
$2,576.7 |
$2,702.8 |
$2,890.1 |
| Percent of Revenue |
68% |
67% |
67% |
65% |
64% |
64% |
63% |
62% |
| 3. Gross Profit (1-2) |
$867.80 |
$1,007.30 |
$1,250.70 |
$1,581.80 |
$1,588.70 |
$1,421.40 |
$1,579.50 |
$1,759.60 |
| Percent of Revenue |
32% |
33% |
33% |
35% |
36% |
36% |
37% |
38% |
|
| Consensus Forecasts of Selling, General and Administrative Expense |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 4. Selling, General and Administrative Expense |
$684.3 |
$780.4 |
$856.7 |
$983.1 |
$900.9 |
$846.3 |
$880.5 |
$976.8 |
| Percent of Revenue |
25% |
25% |
23% |
22% |
21% |
21% |
21% |
21% |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 7. Pre - Tax Income |
$92.0 |
$200.0 |
$359.9 |
$593.8 |
$668.9 |
$598.7 |
$699.0 |
$793.9 |
| 8. Tax provisions |
$40.6 |
$76.6 |
$110.3 |
$153.8 |
$164.4 |
$159.8 |
$188.9 |
$222.3 |
| Percent of Revenue |
44% |
38% |
31% |
26% |
25% |
27% |
27% |
28% |
| 9. Net Income (7-8) |
$51.40 |
$123.40 |
$249.60 |
$440.00 |
$504.50 |
$438.90 |
$510.10 |
$571.60 |
|
| FLS (FLOWSERVE CORP) |
$4,299.00 |
$415.80 |
24.0% |
8% |
13.51 |
1.2 |
9.5 |
Industry Mean |
|
|
10% |
15% |
16.20 |
1.5 |
10.4 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
DRC (DRESSER-RAND GP) |
$2,283.00 |
$198.60 |
20.5% |
|
16.10 |
1.1 |
9.7 |
DOV (DOVER CORP) |
$6,006.00 |
$411.13 |
10.8% |
13% |
15.32 |
1.4 |
12.9 |
MXCYY (METSO CORP -ADR) |
$6,936.00 |
$219.56 |
10.1% |
18% |
17.64 |
0.7 |
11.1 |
CF is operating cash flow plus after-tax interest expense. |
|
| Discussion of Relative Valuation | | No comments yet. Be the first | |  |
|
|
| | |
Created by: WikiMigrationBot.
Last Modification: Thursday 03 of June, 2010 07:10:18 CDT by WikiMigrationBot.
|
