As of 2025-07-16, the Intrinsic Value of Bluelinx Holdings Inc (BXC) is 97.01 USD. This BXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.15 USD, the upside of Bluelinx Holdings Inc is 19.50%.
The range of the Intrinsic Value is 69.02 - 157.46 USD
Based on its market price of 81.15 USD and our intrinsic valuation, Bluelinx Holdings Inc (BXC) is undervalued by 19.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.02 - 157.46 | 97.01 | 19.5% |
| DCF (Growth 10y) | 78.61 - 166.63 | 106.79 | 31.6% |
| DCF (EBITDA 5y) | 98.27 - 137.13 | 113.06 | 39.3% |
| DCF (EBITDA 10y) | 100.16 - 148.26 | 119.10 | 46.8% |
| Fair Value | 118.70 - 118.70 | 118.70 | 46.28% |
| P/E | 86.94 - 121.20 | 106.93 | 31.8% |
| EV/EBITDA | 90.75 - 125.32 | 101.04 | 24.5% |
| EPV | 214.64 - 310.52 | 262.58 | 223.6% |
| DDM - Stable | 27.54 - 73.66 | 50.60 | -37.6% |
| DDM - Multi | 42.85 - 93.84 | 59.35 | -26.9% |
| Market Cap (mil) | 650.82 |
| Beta | 1.13 |
| Outstanding shares (mil) | 8.02 |
| Enterprise Value (mil) | 813.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.94% |
| Cost of Debt | 8.15% |
| WACC | 8.72% |