As of 2024-12-14, the Intrinsic Value of Builders FirstSource Inc (BLDR) is
233.87 USD. This BLDR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 166.43 USD, the upside of Builders FirstSource Inc is
40.50%.
The range of the Intrinsic Value is 189.69 - 302.62 USD
233.87 USD
Intrinsic Value
BLDR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
189.69 - 302.62 |
233.87 |
40.5% |
| DCF (Growth 10y) |
250.64 - 392.96 |
306.53 |
84.2% |
| DCF (EBITDA 5y) |
232.00 - 285.77 |
259.16 |
55.7% |
| DCF (EBITDA 10y) |
285.23 - 373.04 |
327.19 |
96.6% |
| Fair Value |
269.02 - 269.02 |
269.02 |
61.64% |
| P/E |
183.58 - 234.98 |
213.43 |
28.2% |
| EV/EBITDA |
123.00 - 168.27 |
152.47 |
-8.4% |
| EPV |
152.35 - 212.58 |
182.46 |
9.6% |
| DDM - Stable |
66.99 - 131.65 |
99.32 |
-40.3% |
| DDM - Multi |
142.86 - 225.22 |
175.36 |
5.4% |
BLDR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,152.76 |
| Beta |
1.54 |
| Outstanding shares (mil) |
115.08 |
| Enterprise Value (mil) |
22,528.42 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.30% |
| Cost of Debt |
5.78% |
| WACC |
9.47% |