Fair value (multi-method)
Four independent methods triangulate what FUL is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$51.31
Method range
$32.75 – $107.70
median $59.05
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $51.31 | -8.78% |
| Exit multiple | $107.70 | +91.46% |
| Analyst target | $66.80 | +18.76% |
| Graham number | $32.75 | -41.78% |
- Forward DCF$51.31
- Exit multiple$107.70
- Analyst target$66.80
- Graham number$32.75
Stock price
$56.25
FCF / share (TTM)
$1.37
3Y FCF CAGR
0.4%
Fair value @ hist. growth
$17.03
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
16.5%
per year over your projection horizon
Margin of safety -230.3% vs hist-growth DCF
Historical 3Y CAGR
0.4%
Your model implies
16.5%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 0% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.5% | 13.1% | 12.3% | 11.4% | 10.4% | 9.3% |
| 8.5% | 15.5% | 14.8% | 14.1% | 13.2% | 12.3% |
| 9.5% | 17.7% | 17.1% | 16.5% | 15.8% | 15.0% |
| 10.5% | 19.8% | 19.3% | 18.7% | 18.1% | 17.4% |
| 11.5% | 21.8% | 21.3% | 20.8% | 20.3% | 19.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.06
Low vs growth
Net debt
$1.91B
Total debt − cash
Beta
0.97
Vs market benchmark
Frequently asked questions
H.B. Fuller (FUL) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks1.40% TTM
- Dividend Profile1.69% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.