Fortune Brands Home & Security Inc (NYSE:FBHS)

58.88 USD +0.71 USD ( +1.22% )
Watchlist Manager
Fortune Brands Home & Security Inc Logo
Fortune Brands Home & Security Inc

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 7, 2022.

Estimated DCF Value of one FBHS stock is 71.25 USD. Compared to the current market price of 58.88 USD, the stock is Undervalued by 17%.

Base Case
71.25 USD
Undervaluation 17%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 71.25 USD
Fortune Brands Home & Security Inc Competitors:
DCF Valuation
Kanematsu Sustech Corp
Suzhou Kelida Building & Decoration Co Ltd
Jiangsu Jingxue Insulation Technology Co Ltd
Nihon Dengi Co Ltd
Guangdong Shenling Environmental Systems Co Ltd
Gibraltar Industries Inc
Kingspan Group PLC

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Oct 7, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Fortune Brands Home & Security Inc.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 9.3B USD
Equity Value 9.3B USD
/ Shares Outstanding 131M
FBHS DCF Value 71.25 USD
Undervalued by 17%

To view the process of calculating the Present Value of Fortune Brands Home & Security Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

8.4B 9.8B
Net Income
857M 1.1B
635M 853M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one FBHS stock?

Estimated DCF Value of one FBHS stock is 71.25 USD. Compared to the current market price of 58.88 USD, the stock is Undervalued by 17%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Fortune Brands Home & Security Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (9.3B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 71.25 USD per one FBHS share.