BLDR
Builders FirstSource Inc
Price:  
106.85 
USD
Volume:  
3,099,547.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BLDR Intrinsic Value

39.70 %
Upside

What is the intrinsic value of BLDR?

As of 2025-06-19, the Intrinsic Value of Builders FirstSource Inc (BLDR) is 149.22 USD. This BLDR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.85 USD, the upside of Builders FirstSource Inc is 39.70%.

The range of the Intrinsic Value is 108.76 - 227.21 USD

Is BLDR undervalued or overvalued?

Based on its market price of 106.85 USD and our intrinsic valuation, Builders FirstSource Inc (BLDR) is undervalued by 39.70%.

106.85 USD
Stock Price
149.22 USD
Intrinsic Value
Intrinsic Value Details

BLDR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.76 - 227.21 149.22 39.7%
DCF (Growth 10y) 150.81 - 291.34 199.18 86.4%
DCF (EBITDA 5y) 121.08 - 152.31 135.55 26.9%
DCF (EBITDA 10y) 158.29 - 206.38 180.31 68.7%
Fair Value 207.09 - 207.09 207.09 93.81%
P/E 127.73 - 156.56 142.11 33.0%
EV/EBITDA 80.59 - 127.59 106.06 -0.7%
EPV 164.27 - 219.81 192.04 79.7%
DDM - Stable 60.33 - 140.60 100.47 -6.0%
DDM - Multi 86.05 - 157.75 111.54 4.4%

BLDR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,807.99
Beta 1.02
Outstanding shares (mil) 110.51
Enterprise Value (mil) 16,172.12
Market risk premium 4.60%
Cost of Equity 9.46%
Cost of Debt 5.52%
WACC 8.25%