MeritValue

BlueLinx Holdings Inc.

BXCdata completeness 100%17 fiscal years on file
i. The business — what you’d actually own
FigureFY 2022FY 2022FY 2023FY 2024FY 2026
Revenue$4.28B1$4.45B2$3.14B3$2.95B3$2.95B3
Net income$296.1M4$296.2M5$48.5M6$53.1M6$219,0006
Operating cash flow$145M7$400.3M8$306.3M9$85.2M9$59.8M9
Capital expenditure$14.4M10$35.9M11$27.5M12$40.1M12$26.9M12
Free cash flow (derived)$130.6M7$364.4M8$278.8M9$45.1M9$32.9M9
Total debt$291.3M13$292.4M14$293.7M15$295.1M16$296.7M16
Cash & equivalents$85.2M17$298.9M18$521.7M19$505.6M20$385.8M20
Diluted shares9.9M9.4M9.0M8.6M8.0M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal
If you owned
shares
You’d own
0.00012%
of the whole company
Your share of last year’s profit
$0.27
Your share of its debt
$369.03
Your share of free cash flow
$40.86
iii. What it’s worth — engine v0.1.0
DCF · Growth Exit 10Y
$86.91
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears10
  • fcfGrowth0.0%
  • fcfBase$45.1M
DCF · Growth Exit 5Y
$93.15
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears5
  • fcfGrowth0.0%
  • fcfBase$45.1M
Earnings Power Value
$69.62
assumptions (8)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • normalizedEarnings$53.1M
  • growthAssumed0.0%
Graham Number
$5.88
assumptions (1)
  • grahamMultiplier2250.0%

Different models answer different questions — which to trust when →

iv. The price question — last, on purpose
What does today’s price assume?
Type a price. The ledger answers.
Or set your own belief
FCF growth, next 5 years0.0%
Discount rate (WACC)8.78%
Terminal growth2.5%
At your growth, a share is worth $93.15

Default growth 0.0%= this company’s own filed history (median-to-median FCF CAGR, clamped 0–20%). Your adjustments are recorded anonymously. They become the “what do owners actually believe” dataset.

Sources — the receipts
  1. 10-K · period ending 2022-01-01 · accession 0001301787-24-000009 (RevenueFromContractWithCustomerExcludingAssessedTax)
  2. 10-K · period ending 2022-12-31 · accession 0001301787-25-000012 (RevenueFromContractWithCustomerExcludingAssessedTax)
  3. 10-K · period ending 2023-12-30 · accession 0001628280-26-011136 (RevenueFromContractWithCustomerExcludingAssessedTax)
  4. 10-K · period ending 2022-01-01 · accession 0001301787-24-000009 (NetIncomeLoss)
  5. 10-K · period ending 2022-12-31 · accession 0001301787-25-000012 (NetIncomeLoss)
  6. 10-K · period ending 2023-12-30 · accession 0001628280-26-011136 (NetIncomeLoss)
  7. 10-K · period ending 2022-01-01 · accession 0001301787-24-000009 (NetCashProvidedByUsedInOperatingActivities)
  8. 10-K · period ending 2022-12-31 · accession 0001301787-25-000012 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K · period ending 2023-12-30 · accession 0001628280-26-011136 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2022-01-01 · accession 0001301787-24-000009 (PaymentsToAcquirePropertyPlantAndEquipment)
  11. 10-K · period ending 2022-12-31 · accession 0001301787-25-000012 (PaymentsToAcquirePropertyPlantAndEquipment)
  12. 10-K · period ending 2023-12-30 · accession 0001628280-26-011136 (PaymentsToAcquirePropertyPlantAndEquipment)
  13. 10-K · period ending 2022-01-01 · accession 0001301787-23-000010 (LongTermDebtNoncurrent)
  14. 10-K · period ending 2022-12-31 · accession 0001301787-24-000009 (LongTermDebtNoncurrent)
  15. 10-K · period ending 2023-12-30 · accession 0001301787-25-000012 (LongTermDebtNoncurrent)
  16. 10-K · period ending 2024-12-28 · accession 0001628280-26-011136 (LongTermDebtNoncurrent)
  17. 10-K · period ending 2022-01-01 · accession 0001301787-23-000010 (CashAndCashEquivalentsAtCarryingValue)
  18. 10-K · period ending 2022-12-31 · accession 0001301787-24-000009 (CashAndCashEquivalentsAtCarryingValue)
  19. 10-K · period ending 2023-12-30 · accession 0001301787-25-000012 (CashAndCashEquivalentsAtCarryingValue)
  20. 10-K · period ending 2024-12-28 · accession 0001628280-26-011136 (CashAndCashEquivalentsAtCarryingValue)