Valuation Fortune Brands Innovations, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 17/07/2025 BST			5-day change	1st Jan Change
53.96 ^USD	+2.55%		-1.60%	-21.03%

05-19	Declaration of Voting Results by Fortune Brands Innovations	CI
05-14	Fortune Brands Elects Brendan M. Foley To Board Of Directors	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,003	14,376	7,158	9,695	8,599	6,489	-	-
Change	-	19.76%	-50.2%	35.44%	-11.31%	-24.53%	-	-
Enterprise Value (EV) ¹	14,157	16,614	9,189	11,999	10,891	8,775	8,581	8,216
Change	-	17.36%	-44.69%	30.58%	-9.23%	-19.43%	-2.21%	-4.25%
P/E ratio	21.9x	19.1x	10.7x	24.3x	18.5x	15.1x	12.7x	10.8x
PBR	4.36x	4.82x	3.51x	4.28x	3.59x	2.69x	2.44x	2.1x
PEG	-	0.5x	-1.91x	-0.6x	1x	-3.28x	0.7x	0.6x
Capitalization / Revenue	1.97x	1.88x	1.52x	2.1x	1.87x	1.43x	1.37x	1.3x
EV / Revenue	2.32x	2.17x	1.95x	2.59x	2.36x	1.94x	1.82x	1.65x
EV / EBITDA	13.9x	12.7x	9.66x	13.2x	11.4x	9.61x	8.8x	7.63x
EV / EBIT	16.5x	14.9x	11.3x	16.3x	14x	12.1x	10.9x	9.22x
EV / FCF	21x	34.9x	28.7x	15x	21.7x	16.5x	15.3x	13.8x
FCF Yield	4.77%	2.87%	3.48%	6.68%	4.6%	6.05%	6.52%	7.26%
Dividend per Share ²	0.96	1.04	1.07	0.93	0.96	1	1.053	1.073
Rate of return	1.11%	0.98%	1.92%	1.21%	1.39%	1.85%	1.95%	1.99%
EPS ²	3.94	5.54	5.23	3.17	3.75	3.578	4.26	4.996
Distribution rate	24.4%	18.8%	20.5%	29.3%	25.6%	28%	24.7%	21.5%
Net sales ¹	6,090	7,656	4,723	4,626	4,609	4,530	4,725	4,989
EBITDA ¹	1,018	1,308	951.5	909.5	955.9	912.8	975.3	1,076
EBIT ¹	857.1	1,116	809.7	738	780.6	724.6	786.9	891.6
Net income ¹	553.1	772.4	686.7	404.5	471.9	432.4	507.5	579.6
Net Debt ¹	2,153	2,238	2,031	2,304	2,292	2,286	2,092	1,727
Reference price ²	86.40	105.91	55.82	76.89	69.22	53.96	53.96	53.96
Nbr of stocks (in thousands)	138,929	135,734	128,243	126,095	124,226	120,261	-	-
Announcement Date	02/02/21	02/02/22	16/02/23	30/01/24	06/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORTUNE BRANDS INNOVATIONS, INC.	14.71x	1.9x	9.44x	1.9%	6.33B
SAINT-GOBAIN	14.98x	1.21x	7.75x	2.41%	56.54B
ASSA ABLOY AB	22.74x	2.6x	13.39x	2%	34.67B
CARLISLE COMPANIES INCORPORATED	19.49x	3.58x	13.3x	1.07%	17.01B
BUILDERS FIRSTSOURCE, INC.	19.74x	1.1x	9.9x	-.--%	13.92B
MASCO CORPORATION	18.36x	2.11x	12.23x	1.91%	13.71B
ARMSTRONG WORLD INDUSTRIES, INC.	23.29x	4.67x	13.85x	0.75%	7.14B
SANWA HOLDINGS CORPORATION	17.1x	1.34x	9.25x	2.59%	6.66B
SIMPSON MANUFACTURING CO., INC.	19.51x	2.85x	12.02x	0.71%	6.61B
TREX COMPANY, INC.	28.18x	5.48x	17.69x	-.--%	6.56B
Average	19.81x	2.69x	11.88x	1.33%	16.92B
Weighted average by Cap.	18.80x	2.21x	10.93x	1.71%