Last Price$134.50.2%
Market Cap$15.4B
LTM ROIC - WACC
(0.3%)
5Y avg
10.5%
Construction industry
median
2.0%
Stock quality & Intrinsic value
7/10
81.6% undervalued
Builders FirstSource, Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 8.5% | 8.7% | (6.6%) | (34.1%) | (16.7%) | (30.8%) | (23.0%) | (10.7%) | 7.1% | 5.8% | 0.6% | 10.0% | 1.0% | 8.4% | 6.7% | 8.9% | 22.7% | 23.1% | 9.0% | 13.4% |
Overvalued or undervalued?
Check the intrinsic value for BLDR
and see if it's the right time to invest.
Builders FirstSource, Inc. (BLDR) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Builders FirstSource, Inc.BLDR
(0.3%)
(4.1%)
(24.3%)
6.6%
Median Peer Set
6.3%
4.5%
(0.2%)
12.7%
Lennox International Inc.LII
28.9%
7.2%
36.4%
15.1%
Masco CorporationMAS
22.9%
(1.7%)
(100.0%)
10.5%
Carlisle Companies IncorporatedCSL
12.1%
9.1%
84.2%
26.2%
Advanced Drainage Systems, Inc.WMS
10.4%
(6.4%)
5.8%
17.7%
AAON, Inc.AAON
8.0%
31.5%
73.8%
15.2%
Trane Technologies plcTT
4.6%
12.2%
(99.8%)
0.0%
Fortune Brands Innovations, Inc.FBIN
2.9%
(2.0%)
(22.9%)
8.7%
Owens CorningOC
(1.6%)
13.4%
(43.9%)
5.9%
Johnson Controls International plcJCI
(1.8%)
(14.3%)
(6.3%)
7.4%
Carrier Global CorporationCARR
(6.2%)
1.8%
130.4%
14.8%
BLDR key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 2,337.8 13.6% | 2,239.5 (4.2%) | 1,592.5 (28.9%) | 1,034.5 (35.0%) | 677.9 (34.5%) | 700.3 3.3% | 779.1 11.2% | 1,070.7 37.4% | 1,489.9 39.2% | 1,604.1 7.7% | 3,564.4 122.2% | 6,367.3 78.6% | 7,034.2 10.5% | 7,724.8 9.8% | 7,280.4 (5.8%) | 8,558.9 17.6% | 19,893.9 132.4% | 22,726.4 14.2% | 17,097.3 (24.8%) | 16,400.5 (4.1%) |
| Cost of Goods Sold (COGS) | 1,745.2 | 1,652.9 | 1,202.2 | 811.4 | 535.5 | 568.6 | 621.1 | 856.1 | 1,170.0 | 1,247.1 | 2,663.0 | 4,770.5 | 5,306.8 | 5,801.8 | 5,303.6 | 6,336.3 | 14,042.9 | 14,982.0 | 11,085.0 | 11,017.4 |
% margin | 592.5 25.3% | 586.6 26.2% | 390.3 24.5% | 223.2 21.6% | 142.4 21.0% | 131.8 18.8% | 157.9 20.3% | 214.6 20.0% | 319.9 21.5% | 357.0 22.3% | 901.5 25.3% | 1,596.7 25.1% | 1,727.4 24.6% | 1,922.9 24.9% | 1,976.8 27.2% | 2,222.6 26.0% | 5,851.0 29.4% | 7,744.4 34.1% | 6,012.3 35.2% | 5,383.0 32.8% |
| Operating Expenses | 467.4 | 446.7 | 403.2 | 292.3 | 201.4 | 194.7 | 195.4 | 222.3 | 271.9 | 306.5 | 810.8 | 1,360.4 | 1,442.3 | 1,554.0 | 1,584.5 | 1,678.7 | 3,463.5 | 3,974.2 | 3,836.0 | 3,787.8 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 467.4 | 439.9 | 375.6 | 292.3 | 201.4 | 194.7 | 195.4 | 222.3 | 271.9 | 306.5 | 810.8 | 1,360.4 | 1,442.3 | 1,554.0 | 1,584.5 | 1,678.7 | 3,463.5 | 3,974.2 | 3,836.0 | 3,787.8 |
% margin | 125.2 5.4% | 139.8 6.2% | (12.9) (0.8%) | (125.0) (12.1%) | (60.7) (8.9%) | (63.7) (9.1%) | (37.5) (4.8%) | (8.7) (0.8%) | 48.0 3.2% | 50.0 3.1% | 90.6 2.5% | 236.3 3.7% | 285.1 4.1% | 369.0 4.8% | 392.3 5.4% | 543.9 6.4% | 2,387.4 12.0% | 3,770.2 16.6% | 2,176.3 12.7% | 1,595.2 9.7% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 109.6 | 135.7 | 127.8 | 171.0 | 0.0 | 0.0 |
| Interest Expense | 47.2 | 28.7 | 27.7 | 25.7 | 27.0 | 31.7 | 24.9 | 45.1 | 89.6 | 30.3 | 109.2 | 214.7 | 193.2 | 108.2 | 109.6 | 135.7 | 135.9 | 198.4 | 192.1 | 207.7 |
| Pre-tax Income | 77.9 | 111.1 | (40.6) | (150.7) | (87.7) | (95.4) | (62.4) | (53.8) | (41.6) | 19.7 | (18.6) | 21.7 | 91.9 | 260.8 | 282.8 | 408.2 | 2,251.5 | 3,571.8 | 1,984.2 | 1,387.5 |
% effective tax rate | 29.3 37.6% | 42.2 38.0% | (16.9) 41.5% | (18.9) 12.5% | (30.8) 35.1% | (1.1) 1.2% | 2.2 (3.6%) | 0.6 (1.1%) | 0.8 (1.8%) | 1.1 5.6% | 4.4 (23.6%) | (122.7) (566.1%) | 53.1 57.8% | 55.6 21.3% | 60.9 21.6% | 94.6 23.2% | 526.1 23.4% | 822.5 23.0% | 443.6 22.4% | 309.6 22.3% |
% margin | 48.6 2.1% | 68.9 3.1% | (23.8) (1.5%) | (139.5) (13.5%) | (61.9) (9.1%) | (95.5) (13.6%) | (65.0) (8.3%) | (56.9) (5.3%) | (42.7) (2.9%) | 18.2 1.1% | (22.8) (0.6%) | 144.3 2.3% | 38.8 0.6% | 205.2 2.7% | 221.8 3.0% | 313.5 3.7% | 1,725.4 8.7% | 2,749.4 12.1% | 1,540.6 9.0% | 1,077.9 6.6% |
| EPS | 1.53 | 1.87 | (0.62) | (3.59) | (1.58) | (1.04) | (0.68) | (0.60) | (0.44) | 0.19 | (0.22) | 1.30 | 0.34 | 1.79 | 1.92 | 2.69 | 8.55 | 16.98 | 12.06 | 9.13 |
| Diluted EPS | 1.42 | 1.75 | (0.62) | (3.59) | (1.58) | (1.04) | (0.68) | (0.60) | (0.44) | 0.18 | (0.22) | 1.27 | 0.34 | 1.76 | 1.90 | 2.66 | 8.48 | 16.82 | 11.94 | 9.06 |
% margin | 144.3 6.2% | 162.2 7.2% | 16.2 1.0% | (103.4) (10.0%) | (42.8) (6.3%) | (48.3) (6.9%) | (26.4) (3.4%) | 2.4 0.2% | 57.3 3.8% | 60.0 3.7% | 148.9 4.2% | 346.1 5.4% | 378.1 5.4% | 466.9 6.0% | 492.3 6.8% | 660.4 7.7% | 2,934.8 14.8% | 4,267.3 18.8% | 2,734.6 16.0% | 1,595.3 9.7% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Builders FirstSource, Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is (0.3%), based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Builders FirstSource, Inc. have been 12.2% over the past three years, and 11.1% over the past five years.
2) Is Builders FirstSource, Inc.'s ROIC - WACC Good?
As of today, Builders FirstSource, Inc.'s ROIC - WACC is (0.3%), which is lower than industry median of 2.0%. It indicates that Builders FirstSource, Inc.'s ROIC - WACC is Bad.