Fortune Brands Innovations, Inc. (FBIN)
Millwood, Veneer, Plywood, & Structural Wood Members · Materials · $5.1B
Intrinsic Value (Consensus)
$37.00
Current Price
$42.49
Margin of Safety
-12.9%
12.9% Above Intrinsic Value
Value: $37
Price: $42
Valuation Model Estimates
Current Price: $42.49
DCF (Discounted Cash Flow)
$38.77
Graham Number
$35.86
Earnings Power Value
$23.98
Relative Value (P/E)
$49.40
Dividend Discount Model
$8.92
Consensus Value
$37.00
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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
57
Profitability
22/25
Strength
19/25
Valuation
12/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong profitability — ROE of 25% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $2.47
- EPS (Forward)
- $2.52
- Book Value
- $23.14
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 24.7%
- Debt/Equity
- 92%
- Revenue Growth
- -3.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance