Financials BlueLinx Holdings Inc.

Equities

BXC

US09624H2085

Construction Supplies & Fixtures

Real-time Estimate Cboe BZX 01:19:29 2024-04-18 pm EDT 5-day change 1st Jan Change
109.1 USD -0.80% Intraday chart for BlueLinx Holdings Inc. -8.35% -2.74%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 125.6 283 889.5 642.5 993.4 952.8 -
Enterprise Value (EV) 1 125.6 283 889.5 916.5 1,057 981.7 924.6
P/E ratio -7.1 x 3.5 x 3.06 x 2.26 x 21 x 13.5 x 10.7 x
Yield - - - - - - -
Capitalization / Revenue 0.05 x 0.09 x 0.21 x 0.14 x 0.32 x 0.31 x 0.29 x
EV / Revenue 0.05 x 0.09 x 0.21 x 0.21 x 0.34 x 0.32 x 0.28 x
EV / EBITDA 1.76 x 1.66 x 1.92 x 1.92 x 5.78 x 6.51 x 5.11 x
EV / FCF - 5.51 x 6.81 x 2.52 x 3.79 x 16.5 x 13.9 x
FCF Yield - 18.1% 14.7% 39.8% 26.4% 6.07% 7.18%
Price to Book - 4.79 x 2.45 x 1.09 x 1.55 x 1.36 x 1.2 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 71.11 113.3 110.0 110.0
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 3,078 3,260
EBITDA 1 71.43 170.4 464.1 477.7 182.8 150.7 180.8
EBIT 1 35.15 142.2 438.1 439.1 138.4 114.7 144.1
Operating Margin 1.33% 4.59% 10.24% 9.87% 4.41% 3.73% 4.42%
Earnings before Tax (EBT) 1 -21.61 95.08 393.9 394.8 81.89 96.07 120.6
Net income 1 -17.66 80.88 296.1 296.2 48.54 71.09 89.65
Net margin -0.67% 2.61% 6.92% 6.66% 1.55% 2.31% 2.75%
EPS 2 -1.890 8.550 29.99 31.51 5.390 8.120 10.24
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% 2.04%
FCF Conversion (EBITDA) - 30.12% 28.14% 76.28% 152.49% 39.56% 36.72%
FCF Conversion (Net income) - 63.46% 44.1% 123.04% 574.35% 83.86% 74.07%
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 1,061 847.8 797.9 816 810 712.5 702.5 794.2 820.6 760.6 764.7
EBITDA 1 79.07 112 202.3 112.2 100.2 63.1 46.93 48.98 50.42 36.47 29 41.98 44.54 35.22 38.19
EBIT 1 71.04 110.3 193.2 104.1 90.73 51.14 32.52 39.09 39.66 27.18 20.01 32.98 35.53 26.19 28.71
Operating Margin 7.32% 11.34% 14.83% 8.4% 8.55% 6.03% 4.08% 4.79% 4.9% 3.82% 2.85% 4.15% 4.33% 3.44% 3.75%
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 15.1 28.6 30.65 21.72 22.7
Net income 1 47.2 73.62 133.4 71.27 59.51 31.99 17.81 24.47 24.38 -18.12 11.17 21.16 22.68 16.07 16.91
Net margin 4.86% 7.57% 10.24% 5.75% 5.61% 3.77% 2.23% 3% 3.01% -2.54% 1.59% 2.66% 2.76% 2.11% 2.21%
EPS 2 4.740 7.300 13.19 7.480 6.380 3.690 1.940 2.700 2.710 -2.080 1.277 2.417 2.593 1.833 1.935
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 1 - - - 274 63.7 28.9 -
Net Cash position 1 - - - - - - 28.2
Leverage (Debt/EBITDA) - - - 0.5735 x 0.3484 x 0.1915 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-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
110 USD
Average target price
126.8 USD
Spread / Average Target
+15.27%
Consensus
  1. Stock Market
  2. Equities
  3. BXC Stock
  4. Financials BlueLinx Holdings Inc.