As of 2025-12-26, the Intrinsic Value of TopBuild Corp (BLD) is 459.60 USD. This BLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 428.13 USD, the upside of TopBuild Corp is 7.30%.
The range of the Intrinsic Value is 334.91 - 720.76 USD
Based on its market price of 428.13 USD and our intrinsic valuation, TopBuild Corp (BLD) is undervalued by 7.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 334.91 - 720.76 | 459.60 | 7.3% |
| DCF (Growth 10y) | 389.92 - 774.81 | 515.21 | 20.3% |
| DCF (EBITDA 5y) | 265.07 - 360.52 | 316.42 | -26.1% |
| DCF (EBITDA 10y) | 329.11 - 443.03 | 387.18 | -9.6% |
| Fair Value | 505.66 - 505.66 | 505.66 | 18.11% |
| P/E | 139.39 - 208.33 | 172.06 | -59.8% |
| EV/EBITDA | 180.13 - 291.33 | 227.89 | -46.8% |
| EPV | 243.53 - 326.03 | 284.78 | -33.5% |
| DDM - Stable | 184.51 - 481.27 | 332.89 | -22.2% |
| DDM - Multi | 265.86 - 536.40 | 355.23 | -17.0% |
| Market Cap (mil) | 12,017.61 |
| Beta | 0.59 |
| Outstanding shares (mil) | 28.07 |
| Enterprise Value (mil) | 13,747.61 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.73% |
| Cost of Debt | 4.28% |
| WACC | 7.26% |