US · BLDR
Builders FirstSource, Inc.
- Sector
- Industrials · Construction
- Headquarters
- Irving, TX 75201
- Website
- bldr.com
Price · as of 2025-12-31
$75.72
Market cap 11.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $103.68 | +36.93% |
| Intrinsic Value(DCF) | $39.76 | -47.49% |
| Graham-Dodd Method(GD) | $21.46 | -71.66% |
| Graham Formula(GF) | $4.11 | -94.57% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $3.30 | $24.09 | $0.00 | $0.00 | $0.00 |
| 2012 | $6.09 | $28.84 | $216.47 | $0.00 | $0.00 |
| 2013 | $8.60 | $31.33 | $899.73 | $0.00 | $0.00 |
| 2014 | $6.00 | $39.91 | $558.77 | $0.00 | $2.85 |
| 2015 | $9.69 | $36.65 | $28,689.34 | $0.00 | $0.00 |
| 2016 | $15.27 | $49.47 | $131,793.06 | $2.63 | $108.58 |
| 2017 | $21.57 | $42.18 | $61,508.55 | $0.00 | $6.23 |
| 2018 | $13.64 | $41.04 | $5,017.74 | $7.70 | $31.34 |
| 2019 | $22.08 | $45.33 | $8.13 | $10.07 | $4.95 |
| 2020 | $46.74 | $70.34 | $0.00 | $16.59 | $67.12 |
| 2021 | $74.33 | $107.06 | $20,812.68 | $50.33 | $1,152.11 |
| 2022 | $81.64 | $182.54 | $15,388.26 | $94.17 | $368.59 |
| 2023 | $199.84 | $185.24 | $1,739.31 | $69.48 | $0.00 |
| 2024 | $134.51 | $142.91 | $0.00 | $50.89 | $39.31 |
| 2025 | $99.41 | $103.68 | $0.00 | $21.46 | $4.11 |
AI valuation
Our deep-learning model estimates Builders FirstSource, Inc.'s (BLDR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $103.68
- Current price
- $75.72
- AI upside
- +36.93%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$39.76
-47.49% upside
Graham-Dodd
$21.46
-71.66% upside
Graham Formula
$4.11
-94.57% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BLDR | Builders FirstSource, Inc… | $75.72 | 11.53B | +37% | -47% | -72% | -95% | 25.45 | 2.54 | 0.73 | 12.01 | — | -11.43 | 30.39% | 5.18% | 2.86% | 10.06% | 7.30% | 3.99% | 1.30 | 2.87 | 1.86 | 1.08 | 3.97 | -5706.00% | -738.00% | -4281.00% | 7.71% | 0.77 | 9.33% | 0.00% | 0.00% | 3.74% | 21.04 | 19.38 | 1.09 | 2.71 |
| BLD | TopBuild Corp. | $448.30 | 12.58B | -23% | -60% | -85% | -61% | 23.50 | 5.29 | 2.27 | 14.04 | — | -5.89 | 29.01% | 14.64% | 9.65% | 23.06% | 13.55% | 9.20% | 1.36 | 3.75 | 1.94 | 1.28 | 2.74 | -996.00% | 149.00% | -139.00% | 5.68% | 0.90 | 16.08% | 0.00% | 0.00% | 3.54% | 19.23 | 21.85 | 2.81 | 3.82 |
| CSL | Carlisle Companies Incorp… | $394.77 | 16.5B | -12% | -55% | -93% | -63% | 22.69 | 9.39 | 3.36 | 15.22 | — | -14.42 | 35.71% | 19.92% | 14.76% | 34.88% | 21.54% | 12.30% | 1.60 | 12.74 | 3.09 | 2.32 | 1.45 | -3864.00% | 33.00% | 262.00% | 5.76% | 1.50 | 26.72% | 1.07% | 24.40% | 8.79% | 18.62 | 19.19 | 3.71 | 5.53 |
| HII | Huntington Ingalls Indust… | $444.52 | 17.44B | -36% | -57% | -87% | -45% | 29.47 | 3.51 | 1.43 | 16.68 | 287.73 | 10.31 | 12.70% | 4.87% | 4.85% | 12.42% | 6.45% | 4.86% | 0.62 | 5.79 | 1.13 | 1.04 | 1.96 | 1024.00% | 823.00% | 295385.00% | 4.45% | 0.39 | 10.81% | 1.19% | 35.20% | 2.34% | 33.23 | 25.45 | 1.62 | 3.17 |
| LECO | Lincoln Electric Holdings… | $287.05 | 15.8B | -36% | -56% | -90% | -56% | 30.56 | 10.82 | 3.76 | 20.46 | 212.88 | 10.82 | 36.36% | 17.58% | 12.30% | 37.22% | 24.29% | 14.27% | 0.88 | 14.43 | 1.82 | 0.89 | 1.19 | 1436.00% | 560.00% | 1074.00% | 3.36% | 0.69 | 22.63% | 1.06% | 32.30% | 3.18% | 22.70 | 31.62 | 3.99 | 6.16 |
| MAS | Masco Corporation | $71.62 | 14.58B | -6% | -61% | — | -74% | 18.01 | -78.43 | 1.93 | 12.56 | 677.18 | -14.39 | 35.53% | 16.82% | 10.71% | -347.64% | 39.22% | 15.86% | -18.47 | 12.59 | 1.81 | 1.06 | 2.02 | 266.00% | -340.00% | -452.00% | 5.94% | 0.65 | 35.33% | 1.79% | 32.20% | 5.70% | 13.66 | 20.07 | 2.30 | 4.08 |
| OC | Owens Corning | $122.07 | 10.03B | -33% | -61% | — | — | -18.66 | 2.53 | 0.96 | 15.94 | — | -26.98 | 28.54% | 17.02% | -5.17% | -11.69% | 6.88% | -3.86% | 1.60 | 6.72 | 1.26 | 0.48 | 5.95 | -18505.00% | -795.00% | -2273.00% | 9.88% | 0.67 | 9.63% | 2.38% | -44.40% | 10.75% | 9.04 | 16.15 | 1.54 | 2.40 |
| STN | Stantec Inc. | $92.77 | 10.58B | -20% | -34% | -94% | -47% | 30.89 | 4.57 | 1.82 | 16.16 | 95.08 | -25.72 | 39.01% | 9.19% | 5.89% | 15.49% | 10.86% | 6.43% | 0.97 | 6.40 | 1.23 | 1.19 | 2.52 | 3249.00% | 850.00% | 5679.00% | 5.34% | 0.38 | 14.77% | 0.68% | 21.10% | 0.68% | 23.45 | 22.18 | 2.15 | 3.60 |
| STRL | Sterling Infrastructure, … | $428.13 | 13.15B | -34% | +579% | -85% | -45% | 42.69 | 11.93 | 5.31 | 26.08 | 318.02 | -420.96 | 22.09% | 16.64% | 11.65% | 32.32% | 39.74% | 13.27% | 0.32 | 20.94 | 1.01 | 0.87 | -0.08 | 1342.00% | 1769.00% | -1285.00% | 2.74% | 0.43 | 45.88% | 0.00% | 0.00% | 0.56% | 31.82 | 36.34 | 5.29 | 7.13 |
| WCC | WESCO International, Inc. | $289.50 | 14.09B | -16% | -59% | -78% | -30% | 22.79 | 2.91 | 0.62 | 14.91 | — | -180.79 | 20.31% | 5.24% | 2.72% | 12.85% | 8.47% | 4.07% | 1.49 | 3.19 | 2.20 | 1.21 | 4.77 | 0.00% | 776.00% | -9750.00% | 0.17% | 0.03 | 0.23% | 0.79% | 18.00% | 4.99% | 17.46 | 854.13 | 0.92 | 3.28 |
| WMS | Advanced Drainage Systems… | $171.34 | 13.35B | -40% | -70% | -82% | -69% | 19.64 | 5.49 | 3.06 | 11.41 | — | 19.76 | 37.68% | 22.64% | 15.50% | 31.43% | 21.16% | 13.01% | 0.89 | 7.16 | 3.33 | 2.00 | 1.14 | -1070.00% | 104.00% | -3100.00% | 4.15% | 1.46 | 15.56% | 0.56% | 11.00% | 1.35% | 15.01 | 26.78 | 3.40 | 4.84 |
About Builders FirstSource, Inc.
Builders FirstSource, Inc., together with its subsidiaries, manufactures and supplies building materials, manufactured components, and construction services to professional homebuilders, sub-contractors, remodelers, and consumers in the United States. It offers lumber and lumber sheet goods comprising dimensional lumber, plywood, and oriented strand board products that are used in on-site house framing; manufactured products, such as wood floor and roof trusses, steel roof trusses, wall panels, stairs, and engineered wood products; and windows, and interior and exterior door units, as well as interior and exterior trims and custom products under the Synboard brand name. The company also offers gypsum, roofing, and insulation products, including wallboards, ceilings, joint treatments, and finishes; and siding, metal, and concrete products, such as vinyl, composite, and wood siding products, as well as exterior trims, other exteriors, metal studs, and cement products. In addition, it provides other building products and services, such as cabinets and hardware, as well as turn-key framing, shell construction, design assistance, and professional installation services. The company was formerly known as BSL Holdings, Inc. and changed its name to Builders FirstSource, Inc. in October 1999. Builders FirstSource, Inc. was founded in 1998 and is based in Dallas, Texas.
- CEO
- Peter Jackson
- Employees
- 29K
- Beta
- 1.55
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($39.76 ÷ $75.72) − 1 = -47.49% (DCF, example).