Builders FirstSource, Inc. (BLDR)
Construction · Industrials · $8.7B
Intrinsic Value (Consensus)
$32.28
Current Price
$80.61
Margin of Safety
-60%
60% Above Intrinsic Value
Value: $32
Price: $81
Valuation Model Estimates
Current Price: $80.61
DCF (Discounted Cash Flow)
$33.83
Graham Number
$48.85
Earnings Power Value
$20.15
Relative Value (P/E)
$26.28
Dividend Discount Model
Not applicable
—
Consensus Value
$32.28
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
15/25
Strength
24/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (9.8%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.62
- EPS (Forward)
- $2.88
- Book Value
- $40.48
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 10.0%
- Debt/Equity
- 9%
- Revenue Growth
- -7.4%
- Earnings Growth
- 10.0%
- Dividend Yield
- N/A
- Beta
- 1.45
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance