As of 2024-12-13, 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
89.43 USD
Intrinsic Value
FBHS Intrinsic Value - Valuation Summary
|
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) |
72.78 - 92.87 |
83.39 |
34.7% |
| DCF (EBITDA 10y) |
75.31 - 100.60 |
87.81 |
41.9% |
| Fair Value |
63.09 - 63.09 |
63.09 |
1.92% |
| P/E |
92.31 - 114.67 |
105.24 |
70.0% |
| EV/EBITDA |
51.46 - 82.93 |
65.04 |
5.1% |
| 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% |
FBHS Intrinsic Value - Key Valuation Metrics
| 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% |