BLDR
Builders FirstSource Inc
Price:  
149.44 
USD
Volume:  
911,415.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BLDR Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Builders FirstSource Inc (BLDR) is 258.86 USD. This BLDR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 149.44 USD, the upside of Builders FirstSource Inc is %.

The range of the Intrinsic Value is 204.89 - 352.15 USD

149.44 USD
Stock Price
258.86 USD
Intrinsic Value
Intrinsic Value Details

BLDR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 204.89 - 352.15 258.86 73.2%
DCF (Growth 10y) 276.98 - 456.18 343.26 129.7%
DCF (EBITDA 5y) 224.01 - 265.84 245.09 64.0%
DCF (EBITDA 10y) 288.17 - 359.85 322.61 115.9%
Fair Value 300.18 - 300.18 300.18 100.87%
P/E 186.11 - 243.71 205.06 37.2%
EV/EBITDA 133.11 - 149.58 140.27 -6.1%
EPV 139.54 - 182.88 161.21 7.9%
DDM - Stable 74.11 - 157.73 115.92 -22.4%
DDM - Multi 147.63 - 248.07 185.46 24.1%

BLDR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,240.65
Beta 2.18
Outstanding shares (mil) 122.06
Enterprise Value (mil) 21,247.46
Market risk premium 4.60%
Cost of Equity 11.10%
Cost of Debt 5.73%
WACC 10.10%