The Discounted Cash Flow (DCF) valuation of Beacon Roofing Supply Inc (BECN) is 192.33 USD. With the latest stock price at 107.95 USD, the upside of Beacon Roofing Supply Inc based on DCF is 78.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.1% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 129.90 - 338.70 | 192.33 |
| Upside | 20.3% - 213.8% | 78.2% |