BLUELINX HOLDINGS INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 113 USD | -0.56% |
|
+4.06% | -0.32% |
| Apr. 17 | Boise Cascade Company : Wood is your best bet |  |
| Apr. 02 | BlueLinx Names Mike Wilson Chief Commercial Officer | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 125.6 | 283 | 889.5 | 642.5 | 993.4 | 978.3 | - |
| Enterprise Value (EV) 1 | 125.6 | 283 | 889.5 | 916.5 | 1,057 | 978.3 | 978.3 |
| P/E ratio | -7.1 x | 3.5 x | 3.06 x | 2.26 x | 21 x | 14.3 x | 11.5 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.05 x | 0.09 x | 0.21 x | 0.14 x | 0.32 x | 0.32 x | 0.3 x |
| EV / Revenue | 0.05 x | 0.09 x | 0.21 x | 0.14 x | 0.32 x | 0.32 x | 0.3 x |
| EV / EBITDA | 1.76 x | 1.66 x | 1.92 x | 1.34 x | 5.43 x | 6.58 x | 5.51 x |
| EV / FCF | - | 5.51 x | 6.81 x | 1.76 x | 3.56 x | 16.4 x | 14.7 x |
| FCF Yield | - | 18.1% | 14.7% | 56.7% | 28.1% | 6.09% | 6.79% |
| Price to Book | - | 4.79 x | 2.45 x | 1.09 x | 1.55 x | 1.4 x | 1.24 x |
| Nbr of stocks (in thousands) | 9,365 | 9,462 | 9,707 | 9,035 | 8,767 | 8,662 | - |
| Reference price 2 | 13.41 | 29.91 | 91.64 | 71.11 | 113.3 | 113.0 | 113.0 |
| Announcement Date | 3/10/20 | 3/3/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,637 | 3,097 | 4,277 | 4,450 | 3,136 | 3,067 | 3,243 |
| EBITDA 1 | 71.43 | 170.4 | 464.1 | 477.7 | 182.8 | 148.8 | 177.5 |
| EBIT 1 | 35.15 | 142.2 | 438.1 | 439.1 | 138.4 | 112.8 | 140.8 |
| Operating Margin | 1.33% | 4.59% | 10.24% | 9.87% | 4.41% | 3.68% | 4.34% |
| Earnings before Tax (EBT) 1 | -21.61 | 95.08 | 393.9 | 394.8 | 81.89 | 93.47 | 116.2 |
| Net income 1 | -17.66 | 80.88 | 296.1 | 296.2 | 48.54 | 69.17 | 86.35 |
| Net margin | -0.67% | 2.61% | 6.92% | 6.66% | 1.55% | 2.25% | 2.66% |
| EPS 2 | -1.890 | 8.550 | 29.99 | 31.51 | 5.390 | 7.900 | 9.863 |
| Free Cash Flow 1 | - | 51.33 | 130.6 | 364.4 | 278.8 | 59.62 | 66.41 |
| FCF margin | - | 1.66% | 3.05% | 8.19% | 8.89% | 1.94% | 2.05% |
| FCF Conversion (EBITDA) | - | 30.12% | 28.14% | 76.28% | 152.49% | 40.07% | 37.41% |
| FCF Conversion (Net income) | - | 63.46% | 44.1% | 123.04% | 574.35% | 86.2% | 76.91% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/10/20 | 3/3/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 970.8 | 973 | 1,302 | 1,239 | 1,061 | 847.8 | 797.9 | 816 | 810 | 712.5 | 701.7 | 783.3 | 819.5 | 763 | 761 |
| EBITDA 1 | 79.07 | 112 | 202.3 | 112.2 | 100.2 | 63.1 | 46.93 | 48.98 | 50.42 | 36.47 | 28.67 | 39.74 | 44.19 | 36.18 | 37.44 |
| EBIT 1 | 71.04 | 110.3 | 193.2 | 104.1 | 90.73 | 51.14 | 32.52 | 39.09 | 39.66 | 27.18 | 19.69 | 30.74 | 35.17 | 27.15 | 27.97 |
| Operating Margin | 7.32% | 11.34% | 14.83% | 8.4% | 8.55% | 6.03% | 4.08% | 4.79% | 4.9% | 3.82% | 2.81% | 3.92% | 4.29% | 3.56% | 3.68% |
| Earnings before Tax (EBT) 1 | 63.43 | 98.48 | 180.7 | 92.66 | 80.64 | 40.73 | 24.23 | 32.19 | 33.48 | -8.021 | 14.66 | 25.62 | 30.18 | 23 | 21.58 |
| Net income 1 | 47.2 | 73.62 | 133.4 | 71.27 | 59.51 | 31.99 | 17.81 | 24.47 | 24.38 | -18.12 | 10.85 | 18.96 | 22.33 | 17.02 | 16.07 |
| Net margin | 4.86% | 7.57% | 10.24% | 5.75% | 5.61% | 3.77% | 2.23% | 3% | 3.01% | -2.54% | 1.55% | 2.42% | 2.73% | 2.23% | 2.11% |
| EPS 2 | 4.740 | 7.300 | 13.19 | 7.480 | 6.380 | 3.690 | 1.940 | 2.700 | 2.710 | -2.080 | 1.240 | 2.167 | 2.553 | 1.943 | 1.840 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/2/21 | 2/22/22 | 5/3/22 | 8/2/22 | 11/1/22 | 2/21/23 | 5/2/23 | 8/1/23 | 10/31/23 | 2/20/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | 274 | 63.7 | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.5735 x | 0.3484 x | - | - |
| Free Cash Flow 1 | - | 51.3 | 131 | 364 | 279 | 59.6 | 66.4 |
| ROE (net income / shareholders' equity) | - | 490% | 140% | 62.1% | 16.8% | 11.1% | 12.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 6.240 | 37.30 | 65.20 | 73.30 | 80.90 | 91.40 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 3.69 | 14.4 | 35.9 | 27.5 | 38.1 | 39.7 |
| Capex / Sales | - | 0.12% | 0.34% | 0.81% | 0.88% | 1.24% | 1.22% |
| Announcement Date | 3/10/20 | 3/3/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
113
USD
Average target price
126.8
USD
Spread / Average Target
+12.26%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.32% | 978M | |
| +22.96% | 11.6B | |
| +13.77% | 6.29B | |
| +7.78% | 5.52B | |
| +41.64% | 1.86B | |
| +19.20% | 754M | |
| +36.38% | 714M | |
| -6.27% | 495M | |
| -19.16% | 389M | |
| -2.68% | 350M |
- Stock Market
- Equities
- BXC Stock
- Financials BlueLinx Holdings Inc.
