US · FBIN
Fortune Brands Innovations, Inc.
- Sector
- Industrials · Construction
- Headquarters
- Deerfield, IL 60015-5611
- Website
- fbin.com
Price · as of 2025-12-27
$39.91
Market cap 6.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $49.67 | +24.46% |
| Intrinsic Value(DCF) | $20.95 | -47.51% |
| Graham-Dodd Method(GD) | $0.55 | -98.61% |
| Graham Formula(GF) | $12.50 | -68.68% |
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 | $15.04 | $23.54 | $0.00 | $0.00 | $0.00 |
| 2012 | $25.86 | $39.88 | $0.80 | $9.69 | $1.87 |
| 2013 | $33.77 | $45.40 | $0.82 | $9.18 | $35.20 |
| 2014 | $32.92 | $47.60 | $0.00 | $2.66 | $16.16 |
| 2015 | $38.11 | $43.11 | $77.42 | $5.80 | $42.40 |
| 2016 | $45.06 | $53.05 | $25.59 | $7.30 | $44.57 |
| 2017 | $48.21 | $56.10 | $1.20 | $9.19 | $43.15 |
| 2018 | $35.65 | $44.95 | $3.67 | $2.26 | $32.62 |
| 2019 | $47.36 | $48.87 | $1.35 | $4.66 | $39.96 |
| 2020 | $71.06 | $65.40 | $1.60 | $8.27 | $0.00 |
| 2021 | $67.30 | $79.93 | $2.55 | $17.15 | $224.82 |
| 2022 | $54.47 | $60.17 | $2.81 | $13.22 | $35.40 |
| 2023 | $78.81 | $72.90 | $0.00 | $5.20 | $19.91 |
| 2024 | $62.48 | $60.98 | $5.15 | $7.98 | $29.30 |
| 2025 | $52.37 | $49.67 | $0.00 | $0.55 | $12.50 |
AI valuation
Our deep-learning model estimates Fortune Brands Innovations, Inc.'s (FBIN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $49.67
- Current price
- $39.91
- AI upside
- +24.46%
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
$20.95
-47.51% upside
Graham-Dodd
$0.55
-98.61% upside
Graham Formula
$12.50
-68.68% 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 |
| FBIN | Fortune Brands Innovation… | $39.91 | 6.53B | +24% | -48% | -99% | -69% | 21.24 | 2.66 | 1.42 | 12.41 | — | -7.47 | 44.83% | 11.56% | 6.69% | 12.42% | 7.99% | 4.57% | 1.07 | 4.48 | 1.84 | 0.73 | 3.28 | -3413.00% | -316.00% | -2270.00% | 5.78% | 0.45 | 7.69% | 1.90% | 40.40% | 8.39% | 16.72 | 23.52 | 1.93 | 2.03 |
| FCN | FTI Consulting, Inc. | $164.42 | 5.32B | +12% | -60% | -64% | -45% | 19.06 | 2.98 | 1.36 | 12.43 | 215.78 | 10.82 | 32.13% | 10.27% | 7.15% | 13.57% | 14.57% | 7.64% | 0.34 | 18.18 | 1.56 | 1.43 | 0.73 | 883.00% | 244.00% | -6063.00% | 3.03% | 0.16 | 8.03% | 0.00% | 0.00% | 16.63% | 14.11 | 35.05 | 1.45 | 4.15 |
| GATX | GATX Corporation | $184.17 | 6.57B | -17% | -47% | -55% | -12% | 20.26 | 2.41 | 3.82 | 14.66 | 117.60 | 2.53 | 48.58% | 30.69% | 19.15% | 12.63% | 4.27% | 2.14% | 4.66 | 1.27 | 1.27 | 1.27 | 7.93 | 1722.00% | 977.00% | -3625.00% | -10.30% | 0.16 | -6.51% | 1.35% | 27.40% | 5.09% | 27.07 | -21.15 | 8.31 | 0.80 |
| GTES | Gates Industrial Corporat… | $27.57 | 7.12B | +39% | -60% | -65% | -68% | 28.75 | 2.17 | 2.10 | 12.03 | 96.70 | 67.93 | 40.49% | 15.34% | 7.30% | 7.91% | 8.74% | 3.61% | 0.75 | 3.55 | 3.37 | 2.12 | 2.29 | 2973.00% | 103.00% | 3656.00% | 5.60% | 0.65 | 8.22% | 0.00% | 0.00% | 3.01% | 16.89 | 22.04 | 2.59 | 2.59 |
| KBR | KBR, Inc. | $42.23 | 5.36B | -7% | -55% | — | -34% | 13.30 | 3.57 | 0.69 | 8.17 | 90.83 | -2.82 | 14.77% | 7.30% | 5.33% | 27.27% | 10.71% | 6.08% | 1.88 | 3.59 | 1.22 | 0.94 | 2.48 | 1464.00% | 57.00% | 3377.00% | 9.61% | 0.33 | 13.02% | 1.57% | 20.80% | 13.15% | 13.54 | 14.94 | 0.99 | 2.53 |
| KEX | Kirby Corporation | $129.80 | 7.04B | -23% | -59% | -35% | -46% | 20.84 | 2.19 | 2.20 | 11.04 | 72.05 | 2.54 | 26.26% | 14.61% | 10.54% | 10.56% | 8.29% | 5.98% | 0.39 | 10.61 | 1.53 | 0.88 | 1.57 | 2892.00% | 301.00% | -196.00% | 5.48% | 0.95 | 9.07% | 0.00% | 0.00% | 4.78% | 17.56 | 21.27 | 2.57 | 3.35 |
| MIDD | The Middleby Corporation | $168.86 | 8.51B | +9% | -61% | -64% | -80% | 20.18 | 2.38 | 2.23 | 13.15 | 305.14 | -17.61 | 37.94% | 16.93% | 11.06% | 12.44% | 8.84% | 6.04% | 0.69 | 7.11 | 2.81 | 1.61 | 2.30 | 661.00% | -400.00% | 1766.00% | 7.37% | 0.83 | 11.58% | 0.00% | 0.00% | 5.72% | 15.97 | 16.43 | 2.70 | 3.33 |
| MSA | MSA Safety Incorporated | $195.41 | 7.65B | -19% | -57% | -90% | -58% | 27.86 | 5.69 | 4.15 | 17.39 | — | 23.11 | 46.46% | 21.44% | 14.88% | 22.22% | 18.21% | 11.72% | 0.46 | 12.64 | 3.01 | 1.63 | 0.98 | -166.00% | 369.00% | 2197.00% | 3.80% | 1.26 | 17.58% | 1.06% | 29.50% | 2.22% | 20.48 | 27.87 | 4.39 | 6.30 |
| SSD | Simpson Manufacturing Co.… | $193.57 | 8.03B | -12% | -59% | -60% | -46% | 23.33 | 3.97 | 3.45 | 14.94 | 277.01 | 7.43 | 45.85% | 18.97% | 14.79% | 17.96% | 15.49% | 11.88% | 0.28 | — | 3.54 | 1.80 | 0.33 | 842.00% | 451.00% | 8860.00% | 3.70% | 1.20 | 13.96% | 0.00% | 0.00% | 0.76% | 18.59 | 27.65 | 3.53 | 6.27 |
| TKR | The Timken Company | $108.38 | 7.54B | -29% | -59% | -78% | -68% | 26.61 | 2.41 | 1.67 | 12.66 | — | 11.03 | 28.68% | 12.35% | 6.29% | 9.60% | 8.94% | 4.41% | 0.68 | 5.13 | 2.82 | 1.32 | 2.40 | -1764.00% | 19.00% | 3284.00% | 5.29% | 0.60 | 8.41% | 1.28% | 34.10% | 3.30% | 16.69 | 23.25 | 2.06 | 3.21 |
| TREX | Trex Company, Inc. | $41.42 | 4.44B | 0% | -57% | -56% | -57% | 22.86 | 4.21 | 3.71 | 14.27 | — | 4.34 | 39.17% | 21.97% | 16.22% | 20.21% | 16.11% | 13.53% | 0.22 | — | 1.24 | 0.22 | 0.70 | -1483.00% | 198.00% | -24510.00% | 3.09% | 1.43 | 11.38% | 0.00% | 0.00% | 1.91% | 17.75 | 34.04 | 3.90 | 8.81 |
About Fortune Brands Innovations, Inc.
Fortune Brands Innovations, Inc. provides water, outdoor, and security products, including water management, connected products, outdoor living, material conversion, sustainability, safety, and wellness. The company's portfolio of brands comprising Moen, House of Rohl, Aqualisa, Therma-Tru, Larson, Fiberon, Master Lock, and SentrySafe. Fortune Brands Innovations, Inc. was incorporated in 1988 and is headquartered in Deerfield, Illinois.
- CEO
- Nicholas Ian Fink
- Employees
- 11K
- Beta
- 1.50
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($20.95 ÷ $39.91) − 1 = -47.51% (DCF, example).