As of 2025-06-02, the Intrinsic Value of Beacon Roofing Supply Inc (BECN) is 225.72 USD. This BECN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.17 USD, the upside of Beacon Roofing Supply Inc is 81.80%.
The range of the Intrinsic Value is 161.74 - 357.29 USD
Based on its market price of 124.17 USD and our intrinsic valuation, Beacon Roofing Supply Inc (BECN) is undervalued by 81.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 161.74 - 357.29 | 225.72 | 81.8% |
| DCF (Growth 10y) | 225.22 - 460.51 | 302.79 | 143.9% |
| DCF (EBITDA 5y) | 157.73 - 213.00 | 176.47 | 42.1% |
| DCF (EBITDA 10y) | 213.22 - 292.03 | 242.37 | 95.2% |
| Fair Value | 145.47 - 145.47 | 145.47 | 17.15% |
| P/E | 100.90 - 120.80 | 116.40 | -6.3% |
| EV/EBITDA | 68.62 - 106.80 | 88.22 | -29.0% |
| EPV | 87.71 - 126.28 | 106.99 | -13.8% |
| DDM - Stable | 42.73 - 108.22 | 75.48 | -39.2% |
| DDM - Multi | 110.05 - 222.75 | 147.98 | 19.2% |
| Market Cap (mil) | 7,718.41 |
| Beta | 0.93 |
| Outstanding shares (mil) | 62.16 |
| Enterprise Value (mil) | 10,460.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.19% |
| Cost of Debt | 5.00% |
| WACC | 7.72% |