As of 2025-04-22, the Intrinsic Value of Fortune Brands Home & Security Inc (FBHS) is 89.43 USD. This FBHS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.90 USD, the upside of Fortune Brands Home & Security Inc is 44.50%.
The range of the Intrinsic Value is 64.63 - 137.57 USD
Based on its market price of 61.90 USD and our intrinsic valuation, Fortune Brands Home & Security Inc (FBHS) is undervalued by 44.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.63 - 137.57 | 89.43 | 44.5% |
| DCF (Growth 10y) | 68.61 - 133.06 | 90.80 | 46.7% |
| DCF (EBITDA 5y) | 61.69 - 82.95 | 71.02 | 14.7% |
| DCF (EBITDA 10y) | 67.53 - 92.85 | 78.66 | 27.1% |
| Fair Value | 63.09 - 63.09 | 63.09 | 1.92% |
| P/E | 75.50 - 92.68 | 86.89 | 40.4% |
| EV/EBITDA | 39.58 - 82.45 | 58.17 | -6.0% |
| EPV | 27.09 - 40.12 | 33.61 | -45.7% |
| DDM - Stable | 33.20 - 74.65 | 53.92 | -12.9% |
| DDM - Multi | 44.59 - 77.22 | 56.47 | -8.8% |
| Market Cap (mil) | 7,938.24 |
| Beta | 1.57 |
| Outstanding shares (mil) | 128.24 |
| Enterprise Value (mil) | 10,524.84 |
| Market risk premium | 5.00% |
| Cost of Equity | 11.87% |
| Cost of Debt | 4.67% |
| WACC | 9.80% |