As of 2024-12-13, the Intrinsic Value of TopBuild Corp (BLD) is
430.30 USD. This BLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 366.34 USD, the upside of TopBuild Corp is
17.50%.
The range of the Intrinsic Value is 314.74 - 679.09 USD
430.30 USD
Intrinsic Value
BLD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
314.74 - 679.09 |
430.30 |
17.5% |
| DCF (Growth 10y) |
389.96 - 791.55 |
518.59 |
41.6% |
| DCF (EBITDA 5y) |
337.80 - 433.06 |
391.39 |
6.8% |
| DCF (EBITDA 10y) |
409.34 - 554.56 |
483.40 |
32.0% |
| Fair Value |
524.11 - 524.11 |
524.11 |
43.07% |
| P/E |
170.23 - 214.64 |
183.04 |
-50.0% |
| EV/EBITDA |
225.70 - 326.66 |
277.68 |
-24.2% |
| EPV |
136.92 - 198.26 |
167.59 |
-54.3% |
| DDM - Stable |
145.81 - 387.17 |
266.49 |
-27.3% |
| DDM - Multi |
226.81 - 475.00 |
307.75 |
-16.0% |
BLD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,807.03 |
| Beta |
1.99 |
| Outstanding shares (mil) |
29.50 |
| Enterprise Value (mil) |
11,940.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.47% |
| Cost of Debt |
4.25% |
| WACC |
9.64% |