As of 2024-12-15, the Intrinsic Value of Bluelinx Holdings Inc (BXC) is
127.98 USD. This BXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 118.79 USD, the upside of Bluelinx Holdings Inc is
7.70%.
The range of the Intrinsic Value is 99.92 - 180.64 USD
127.98 USD
Intrinsic Value
BXC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.92 - 180.64 |
127.98 |
7.7% |
| DCF (Growth 10y) |
100.78 - 169.11 |
124.77 |
5.0% |
| DCF (EBITDA 5y) |
107.24 - 127.27 |
115.44 |
-2.8% |
| DCF (EBITDA 10y) |
110.23 - 136.08 |
121.25 |
2.1% |
| Fair Value |
88.66 - 88.66 |
88.66 |
-25.36% |
| P/E |
45.96 - 91.55 |
66.28 |
-44.2% |
| EV/EBITDA |
98.24 - 122.27 |
109.32 |
-8.0% |
| EPV |
335.06 - 430.57 |
382.81 |
222.3% |
| DDM - Stable |
23.40 - 52.63 |
38.02 |
-68.0% |
| DDM - Multi |
50.21 - 88.17 |
64.02 |
-46.1% |
BXC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
995.46 |
| Beta |
1.80 |
| Outstanding shares (mil) |
8.38 |
| Enterprise Value (mil) |
1,057.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.34% |
| Cost of Debt |
8.01% |
| WACC |
8.78% |