The Discounted Cash Flow (DCF) valuation of Beacon Roofing Supply Inc (BECN) is 192.33 USD. With the latest stock price at 108.85 USD, the upside of Beacon Roofing Supply Inc based on DCF is 76.7%.
| 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 | 19.3% - 211.2% | 76.7% |