Fortune Brands Innovations, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-55.3% vs price
Base Case (Median)
-51.5% vs price
Bull Case (75th pct.)
7.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-14.58 | -131.3% | High (40%) |
| PE Comparable | $21.79 | -53.2% | Medium (25%) |
| Graham Number | $23.35 | -49.8% | Medium (30%) |
| EV/EBITDA | $58.96 | 26.7% | Medium (20%) |
| EV/FCF | $66.09 | 42.0% | Medium (20%) |
| Earnings Power Value | $20.46 | -56.1% | Medium (50%) |
Based on 6 out of 8 methods, FBIN appears fairly valued at the current price of $46.55. The base case fair value of $22.57 implies 51.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.