BECN
Beacon Roofing Supply Inc
Price:  
84.25 
USD
Volume:  
1,873,205.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BECN Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Beacon Roofing Supply Inc (BECN) is 105.36 USD. This BECN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.25 USD, the upside of Beacon Roofing Supply Inc is %.

The range of the Intrinsic Value is 71.21 - 170.57 USD

84.25 USD
Stock Price
105.36 USD
Intrinsic Value
Intrinsic Value Details

BECN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 71.21 - 170.57 105.36 25.1%
DCF (Growth 10y) 61.24 - 133.91 86.50 2.7%
DCF (EBITDA 5y) 50.20 - 67.54 58.79 -30.2%
DCF (EBITDA 10y) 58.01 - 80.12 68.58 -18.6%
Fair Value 121.76 - 121.76 121.76 44.52%
P/E 80.72 - 98.07 85.05 0.9%
EV/EBITDA 54.81 - 75.31 65.18 -22.6%
EPV 55.30 - 80.84 68.07 -19.2%
DDM - Stable 43.79 - 103.17 73.48 -12.8%
DDM - Multi 58.13 - 106.53 75.22 -10.7%

BECN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,338.92
Beta 1.10
Outstanding shares (mil) 63.37
Enterprise Value (mil) 7,795.62
Market risk premium 4.60%
Cost of Equity 10.06%
Cost of Debt 5.00%
WACC 8.42%