Fortune Brands Innovations, Inc. (FBIN)
Millwood, Veneer, Plywood, & Structural Wood Members · Materials · $5.9B
Intrinsic Value (Consensus)
$37.00
Current Price
$49.40
Margin of Safety
-25.1%
25.1% Above Intrinsic Value
Value: $37
Price: $49
Valuation Model Estimates
Current Price: $49.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance