As of 2025-10-20, the Intrinsic Value of Boise Cascade Co (BCC) is 118.36 USD. This BCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.03 USD, the upside of Boise Cascade Co is 66.60%.
The range of the Intrinsic Value is 100.12 - 146.00 USD
Based on its market price of 71.03 USD and our intrinsic valuation, Boise Cascade Co (BCC) is undervalued by 66.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 100.12 - 146.00 | 118.36 | 66.6% |
| DCF (Growth 10y) | 104.70 - 148.39 | 122.18 | 72.0% |
| DCF (EBITDA 5y) | 140.27 - 198.82 | 171.63 | 141.6% |
| DCF (EBITDA 10y) | 136.46 - 197.00 | 166.70 | 134.7% |
| Fair Value | 175.60 - 175.60 | 175.60 | 147.21% |
| P/E | 144.55 - 168.01 | 160.23 | 125.6% |
| EV/EBITDA | 116.28 - 189.94 | 164.34 | 131.4% |
| EPV | 157.66 - 209.00 | 183.33 | 158.1% |
| DDM - Stable | 41.75 - 81.47 | 61.61 | -13.3% |
| DDM - Multi | 83.12 - 121.02 | 98.20 | 38.3% |
| Market Cap (mil) | 2,652.26 |
| Beta | 0.88 |
| Outstanding shares (mil) | 37.34 |
| Enterprise Value (mil) | 2,633.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.27% |
| Cost of Debt | 4.59% |
| WACC | 9.25% |