Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
95.96 USD89.69 USD112.45 USD
-5.01%
89.69 USDCurrent price is close to the base model value.
B
IndustrialsBuilding Products & EquipmentUnited States
BLDR.US · Builders FirstSource, Inc.
NYQ · US · USD
Latest price85.19 USD
30D+4.37%
Vs. base value-13.4%
Research summary
BLDR.US latest organized financial period shows revenue declined -7.38% YoY and net income declined -59.63% YoY. Current price is about 85.19 USD, while the model base case is about 98.34 USD; the current price sits -13.4% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue15B USD
Net income435M USD
Free cash flow853M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price85.19 USD
Base value98.34 USD
Vs. base-13.4%
Price date2026/04/28
105.22 USD98.34 USD115.83 USD
-13.37%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
114.47 USD106.99 USD134.15 USD
-20.37%
106.99 USDCurrent price is 20.4% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-2.7%
Current price implies roughly -2.7% annualized FCF growth.
-2.7%Current price implies roughly -2.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
119.20 USD119.20 USD119.20 USD
-28.53%
119.20 USDCurrent price is 28.5% below the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 15B USD | 435M USD | 853M USD | 3.89 |
| 2024/12/30 | Annual | 16B USD | 1B USD | 1B USD | 9.06 |
| 2023/12/30 | Annual | 17B USD | 2B USD | 2B USD | 11.94 |
| 2022/12/30 | Annual | 23B USD | 3B USD | 3B USD | 16.82 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement