In partnership with

How 1,500+ Marketers Are Using AI to Move Faster in 2025

Is your team using AI like the leaders—or still stuck experimenting?

Masters in Marketing’s AI Trends Report breaks down how top marketers are using tools like ChatGPT, Claude, and Breeze to scale content, personalize outreach, and drive real results.

Inside the report, you’ll discover:

• What AI use cases are delivering the strongest ROI today

• How high-performing teams are integrating AI into workflows

• The biggest blockers slowing others down—and how to avoid them

• A 2025 action plan to upgrade your own AI strategy

Download the report. Free when you subscribe to the Masters in Marketing newsletter.

Learn what’s working now, and what’s next.

DOWNLOAD THE REPORT

Flowserve Holdings DCF Stock Analysis

Here’s my assumptions $FLS ( ▼ 1.24% ) :

Risk Free Rate (10 Years Interest Rate Swap): 4.1%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 2%

Historical Data

Revenue growth in the last 10 years (CAGR): 0%

Earnings growth in the last 10 years (CAGR): 0.91%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): -2.29%

Future Assumptions

End of Year FCF growth: 2%

Growth until end of 2026: 3%

Growth until end of 2034: 2.5%

Perpetual growth: 2%

Net Debt: 1.039B

Restricted Stock Units Present Value Assumption: $0.089B

Stock Valuation based on these assumptions: $41

Last update 05/16/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Flowserve (FLS) and I don’t plan to add a position in the coming days.