BLDR · Builders FirstSource, Inc.
$89.142026-07-21Sector: Industrials; Industry: Construction Materials; Sub-Industry: Building Products
Intrinsic Value Range Comparison · Mulya.ai
Bull
$470
+427.1% vs market
Base · active
$238
+166.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($141 · $470) Analysts Range ($81 · $143) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $17.1B | — | 12.7% | 22.2% | $1.7B | −$129MM | $1.6B | 9.9% | — | 21.0% | $8.1B | $14.02 | — |
| 2024.Q4 | $17.1B | 0.0% | 12.7% | 22.3% | $1.7B | −$7MM | $1.7B | 10.7% | — | 21.1% | $8.0B | $14.02 | — |
| 2025.Q1 | $16.4B | -4.1% | 9.7% | 22.5% | $1.2B | −$790MM | $445MM | 10.8% | — | 14.7% | $8.8B | $9.81 | — |
| 2025.Q4 | $16.4B | 0.0% | 9.7% | 15.1% | $1.4B | −$841MM | $514MM | 11.3% | — | 15.0% | $9.3B | $9.81 | — |
| 2026.Q1 | $14.8B | -9.6% | 4.2% | 13.0% | $539MM | $53MM | $593MM | 11.2% | — | 6.0% | $8.7B | $2.65 | 15.8 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q1 | $15.0B | +1.2% | 4.2% | 13.7% | $541MM | −$427MM | $114MM | 10.8% | $103MM | 6.1% | $9.1B | $4.93 | 18.1 |
| 2028.Q1 | $15.8B | +5.6% | 6.9% | 14.4% | $934MM | −$998MM | −$63MM | 10.6% | −$52MM | 9.8% | $10.1B | $8.50 | 10.5 |
| 2029.Q1 | $16.7B | +5.7% | 9.6% | 15.1% | $1.4B | −$708MM | $656MM | 10.4% | $485MM | 13.1% | $10.8B | $12.42 | 7.2 |
| 2030.Q1 | $17.6B | +4.8% | 12.3% | 15.8% | $1.8B | −$996MM | $823MM | 10.2% | $552MM | 16.1% | $11.8B | $16.55 | 5.4 |
| 2031.Q1 | $18.3B | +4.5% | 17.7% | 16.5% | $2.7B | −$853MM | $1.9B | 9.9% | $1.1B | 22.2% | $12.6B | $24.70 | 3.6 |
|
| Term. Yr+ | $23.5B | 4.1% | 17.7% | 20.0% | $3.3B | −$672MM | $2.7B | 8.6% | $23.2B | 20.3% | — | — | — |
Active scenario IV: $238 (+166.8% vs market)