Fortune Brands Innovations, Inc.

FBIN

Millwood, Veneer, Plywood, & Structural Wood Members

Mkt Cap

$8.633B

PE

20.74

Debt

$3.045B

Cash

$388.1M

EV

$11.29B

FCF

$629.9M

Market Cap

$8.633B

P/E Ratio

20.74

Debt

$3.045B

Cash

$388.1M

EV

$11.29B

FCF

$629.9M

Charts data: {"Earnings":[{"time":"2014-12-30","value":158100000},{"time":"2015-12-30","value":315000000},{"time":"2016-12-30","value":413200000},{"time":"2017-12-30","value":472600000},{"time":"2018-12-30","value":389600000},{"time":"2019-12-30","value":431300000},{"time":"2020-12-30","value":553100000},{"time":"2021-12-30","value":772400000},{"time":"2022-12-30","value":686700000},{"time":"2023-12-29","value":404500000}],"Sales":[{"time":"2014-12-30","value":4013600000},{"time":"2015-12-30","value":4579400000},{"time":"2016-12-30","value":4984900000},{"time":"2017-12-30","value":5283300000},{"time":"2018-12-30","value":5485100000},{"time":"2019-12-30","value":5764600000},{"time":"2020-12-30","value":6090300000},{"time":"2021-12-30","value":7656100000},{"time":"2022-12-30","value":4723000000},{"time":"2023-12-29","value":4626200000}],"Net Margins":[{"time":"2014-12-30","value":0.03939107036077337},{"time":"2015-12-30","value":0.0687863038826047},{"time":"2016-12-30","value":0.08289032879295473},{"time":"2017-12-30","value":0.08945166846478526},{"time":"2018-12-30","value":0.07102878707771965},{"time":"2019-12-30","value":0.07481872116018458},{"time":"2020-12-30","value":0.09081654434100127},{"time":"2021-12-30","value":0.10088687451835791},{"time":"2022-12-30","value":0.14539487613804786},{"time":"2023-12-29","value":0.08743677316155808}],"Assets":[{"time":"2014-12-30","value":4052900000},{"time":"2015-12-30","value":4878600000},{"time":"2016-12-30","value":5128500000},{"time":"2017-12-30","value":5511400000},{"time":"2018-12-30","value":5964600000},{"time":"2019-12-30","value":6291300000},{"time":"2020-12-30","value":7358700000},{"time":"2021-12-30","value":7936200000},{"time":"2022-12-30","value":6120900000},{"time":"2023-12-29","value":6565000000}],"Stockholders Equity":[{"time":"2014-12-30","value":2263100000},{"time":"2015-12-30","value":2453800000},{"time":"2016-12-30","value":2363000000},{"time":"2017-12-30","value":2601100000},{"time":"2018-12-30","value":2180000000},{"time":"2019-12-30","value":2427800000},{"time":"2020-12-30","value":2775500000},{"time":"2021-12-30","value":3064800000},{"time":"2022-12-30","value":2086900000},{"time":"2023-12-29","value":2293400000}],"ROE":[{"time":"2014-12-30","value":0.06985992664928638},{"time":"2015-12-30","value":0.1283723204825169},{"time":"2016-12-30","value":0.17486246297079983},{"time":"2017-12-30","value":0.18169236092422436},{"time":"2018-12-30","value":0.17871559633027523},{"time":"2019-12-30","value":0.17765054782107256},{"time":"2020-12-30","value":0.19927940911547468},{"time":"2021-12-30","value":0.2520229705037849},{"time":"2022-12-30","value":0.3290526618429249},{"time":"2023-12-29","value":0.17637568675329204}],"ROA":[{"time":"2014-12-30","value":0.09955834094105455},{"time":"2015-12-30","value":0.10168900914196696},{"time":"2016-12-30","value":0.1233694062591401},{"time":"2017-12-30","value":0.12557607867329534},{"time":"2018-12-30","value":0.1025215437749388},{"time":"2019-12-30","value":0.11102633795876846},{"time":"2020-12-30","value":0.11071248997784935},{"time":"2021-12-30","value":0.13739573095436103},{"time":"2022-12-30","value":0.1284615007596922},{"time":"2023-12-29","value":0.09366336633663366}]}

Fortune Brands Innovations, Inc. provides home and security products for residential home repair, remodeling, new construction, and security applications in the United States and internationally. The company operates through two segments: Water Innovations; and Outdoors & Security. The Water Innovations segment manufactures or assembles, and sells faucets, accessories, kitchen sinks, and waste disposals under the Moen, ROHL, Riobel, Victoria+Albert, Perrin & Rowe, Aqualisa, and Shaws brands. The Outdoors & Security segment manufactures and sells fiberglass and steel entry door systems under the Therma-Tru brand; storm, screen, and security doors under the Larson brand; composite decking, railing, and cladding under the Fiberon brand; and urethane millwork under the Fypon brand. This segment also manufactures, sources, and distributes locks, safety and security devices, and electronic security products under the Master Lock and American Lock brands; and fire-resistant safes, security containers, and commercial cabinets under the SentrySafe brand. The company sells its products through various sales channels, including kitchen and bath dealers, wholesalers oriented toward builders or professional remodelers, industrial and locksmith distributors, do-it-yourself remodeling-oriented home centers, showrooms, e-commerce, and other retail outlets. Fortune Brands Innovations, Inc. was incorporated in 1988 and is headquartered in Deerfield, Illinois.

Sector

10-Q
9/30/23
10-Q
7/1/23
10-Q
4/1/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21
10-K
12/31/20
10-Q
9/30/20
10-Q
6/30/20
10-Q
3/31/20
10-K
12/31/19
10-Q
9/30/19
10-Q
6/30/19
10-Q
3/31/19
10-K
12/31/18
10-Q
9/30/18
10-Q
6/30/18
10-Q
3/31/18
10-K
12/31/17

DCF

Discounted Cash Flow Valuation of Fortune Brands Innovations, Inc.

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$629.9M	$672.9M	$717.5M	$763.6M	$811.2M	$860M	$910M	$961M	$1.013B	$1.066B	$1.119B	$11.19B
DCF		$585.2M	$542.6M	$502.1M	$463.8M	$427.6M	$393.4M	$361.3M	$331.2M	$302.9M	$276.6M	$2.766B
Value	$6.953B

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth 8.8%

Earnings Stability 44%

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

The Net Margin is too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Over time the ROA has been increasing indicating a higher marginal ROA with respect to the calculated one, giving a good sign for continued growth.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Net Margin	6.9%	8.3%	8.9%	7.1%	7.5%	9.1%	10%	15%	8.7%	8.9%
ROA	10%	12%	13%	10%	11%	11%	14%	13%	9.4%	9.4%
ROE	13%	17%	18%	18%	18%	20%	25%	33%	18%	18%

What is the average Net Margin?

The average Net Margin over the past 5 years is +9.51%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +0.87%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +11.4%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is +0.1%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +21.88%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +1.42%.

Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

The company has high debt with respect to the cashflow it generates.

The Graham’s stability indicate a relevant drawdown, consider checking when it has occured and why.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Debt FCF	4.15	2.86	3.46	6.30	5.11	3.81	6.55	10.22	3.34	4.83
Debt Equity	0.48	0.61	0.58	1.31	1.06	0.93	1.01	1.57	1.16	1.33
MIN
Graham Stability	-	-	100%	97%	100%	100%	100%	100%	60%	60%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 4.83.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is 0.09.

What is the Graham’s Stability?

Graham’s Stability measure stands at 0.60.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Earnings growth has not been increasing in the past years.

Years	12-2016	12-2018	12-2020	12-2022	Trend
Revenue	-1.1%	-3.3%	-8.8%	-2%	-2.7%
Net Income	-0.3%	0.75%	-9.9%	-41%	-9.9%
Stockholders Equity	-0.43%	1%	-6.2%	9.9%	-0.79%
FCF	6.9%	12%	5.8%	150%	-3.8%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is -3.35%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is -2.75%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is +0.75%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -9.86%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +1.02%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -0.79%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +11.98%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -3.84%.