The Discounted Cash Flow (DCF) valuation of Beacon Roofing Supply Inc (BECN) is 224.16 USD. With the latest stock price at 124.17 USD, the upside of Beacon Roofing Supply Inc based on DCF is 80.5%.
Based on the latest price of 124.17 USD and our DCF valuation, Beacon Roofing Supply Inc (BECN) is a buy. buying BECN stocks now will result in a potential gain of 80.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.7% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 162.66 - 346.86 | 224.16 |
| Upside | 31.0% - 179.3% | 80.5% |