As of 2024-12-14, the Intrinsic Value of Beacon Roofing Supply Inc (BECN) is
192.33 USD. This BECN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 106.35 USD, the upside of Beacon Roofing Supply Inc is
80.80%.
The range of the Intrinsic Value is 129.90 - 338.70 USD
192.33 USD
Intrinsic Value
BECN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
129.90 - 338.70 |
192.33 |
80.8% |
| DCF (Growth 10y) |
159.51 - 382.60 |
226.88 |
113.3% |
| DCF (EBITDA 5y) |
148.52 - 200.32 |
169.52 |
59.4% |
| DCF (EBITDA 10y) |
175.09 - 253.52 |
207.65 |
95.2% |
| Fair Value |
150.75 - 150.75 |
150.75 |
41.75% |
| P/E |
98.65 - 138.89 |
116.78 |
9.8% |
| EV/EBITDA |
65.80 - 105.23 |
85.19 |
-19.9% |
| EPV |
46.73 - 91.60 |
69.17 |
-35.0% |
| DDM - Stable |
37.33 - 109.63 |
73.48 |
-30.9% |
| DDM - Multi |
96.14 - 227.75 |
136.12 |
28.0% |
BECN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,582.00 |
| Beta |
1.57 |
| Outstanding shares (mil) |
61.89 |
| Enterprise Value (mil) |
9,594.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.13% |
| Cost of Debt |
5.00% |
| WACC |
8.47% |