BXC
Bluelinx Holdings Inc
Price:  
97.98 
USD
Volume:  
91,276.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BXC Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Bluelinx Holdings Inc (BXC) is 128.69 USD. This BXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.98 USD, the upside of Bluelinx Holdings Inc is %.

The range of the Intrinsic Value is 98.65 - 186.63 USD

97.98 USD
Stock Price
128.69 USD
Intrinsic Value
Intrinsic Value Details

BXC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 98.65 - 186.63 128.69 31.3%
DCF (Growth 10y) 106.23 - 187.17 134.14 36.9%
DCF (EBITDA 5y) 89.82 - 110.55 103.48 5.6%
DCF (EBITDA 10y) 99.63 - 125.31 114.53 16.9%
Fair Value 139.34 - 139.34 139.34 42.21%
P/E 55.63 - 79.13 69.03 -29.5%
EV/EBITDA 87.42 - 105.52 100.86 2.9%
EPV 339.36 - 436.18 387.77 295.8%
DDM - Stable 37.46 - 89.70 63.58 -35.1%
DDM - Multi 51.26 - 97.56 67.42 -31.2%

BXC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 848.51
Beta 2.25
Outstanding shares (mil) 8.66
Enterprise Value (mil) 953.34
Market risk premium 4.60%
Cost of Equity 10.00%
Cost of Debt 7.57%
WACC 8.29%