BCC
Boise Cascade Co
Price:  
136.05 
USD
Volume:  
229,938.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCC Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Boise Cascade Co (BCC) is 184.39 USD. This BCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.05 USD, the upside of Boise Cascade Co is %.

The range of the Intrinsic Value is 149.08 - 250.05 USD

136.05 USD
Stock Price
184.39 USD
Intrinsic Value
Intrinsic Value Details

BCC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 149.08 - 250.05 184.39 35.5%
DCF (Growth 10y) 172.76 - 278.56 210.13 54.4%
DCF (EBITDA 5y) 161.75 - 197.21 175.70 29.1%
DCF (EBITDA 10y) 181.65 - 228.52 200.89 47.7%
Fair Value 310.32 - 310.32 310.32 128.10%
P/E 138.45 - 211.27 174.32 28.1%
EV/EBITDA 147.45 - 179.41 164.16 20.7%
EPV 196.90 - 249.22 223.06 64.0%
DDM - Stable 91.60 - 211.42 151.51 11.4%
DDM - Multi 129.95 - 217.94 161.54 18.7%

BCC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,382.14
Beta 1.57
Outstanding shares (mil) 39.56
Enterprise Value (mil) 4,967.75
Market risk premium 4.60%
Cost of Equity 9.38%
Cost of Debt 5.50%
WACC 8.96%