The Discounted Cash Flow (DCF) valuation of Beacon Roofing Supply Inc (BECN) is 192.53 USD. With the latest stock price at 101.16 USD, the upside of Beacon Roofing Supply Inc based on DCF is 90.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.8% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 136.36 - 307.40 | 192.53 |
| Upside | 34.8% - 203.9% | 90.3% |