As of 2024-12-13, the Intrinsic Value of Boise Cascade Co (BCC) is
161.18 USD. This BCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 139.84 USD, the upside of Boise Cascade Co is
15.30%.
The range of the Intrinsic Value is 129.47 - 220.13 USD
161.18 USD
Intrinsic Value
BCC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
129.47 - 220.13 |
161.18 |
15.3% |
| DCF (Growth 10y) |
141.33 - 227.24 |
171.74 |
22.8% |
| DCF (EBITDA 5y) |
167.73 - 211.76 |
188.76 |
35.0% |
| DCF (EBITDA 10y) |
167.47 - 219.74 |
191.52 |
37.0% |
| Fair Value |
263.67 - 263.67 |
263.67 |
88.55% |
| P/E |
151.42 - 190.26 |
179.71 |
28.5% |
| EV/EBITDA |
153.19 - 195.66 |
179.62 |
28.4% |
| EPV |
179.86 - 235.48 |
207.67 |
48.5% |
| DDM - Stable |
68.91 - 159.86 |
114.39 |
-18.2% |
| DDM - Multi |
120.19 - 197.62 |
147.93 |
5.8% |
BCC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,369.86 |
| Beta |
1.51 |
| Outstanding shares (mil) |
38.40 |
| Enterprise Value (mil) |
5,083.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.33% |
| Cost of Debt |
5.50% |
| WACC |
9.84% |