What is Fortune Brands Innovations, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Fortune Brands Innovations, Inc.'s reported free cash flow gives $13.75 per share. The share price was $49.83 on November 10, 2026, 262% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -10.0% | 10.0% | $2.50 | -95% |
| Base | -5.0% | 9.0% | $13.75 | -72% |
| Bull | 0.0% | 8.0% | $34.73 | -30% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $21.24 | $23.44 | $26.14 | $29.50 | $33.83 |
| 8.0% | $15.72 | $17.15 | $18.83 | $20.86 | $23.34 |
| 9.0% | $11.65 | $12.63 | $13.75 | $15.07 | $16.62 |
| 10.0% | $8.53 | $9.22 | $10.01 | $10.91 | $11.95 |
| 11.0% | $6.05 | $6.56 | $7.13 | $7.77 | $8.49 |
Where the presets come from
Base: years 1 to 5 grow at Fortune Brands Innovations, Inc.'s revenue growth rate over the last 5 fiscal years (-6.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions