CNR
Cornerstone Building Brands Inc
Price:  
75.55 
USD
Volume:  
593,096.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNR Intrinsic Value

68.90 %
Upside

What is the intrinsic value of CNR?

As of 2025-04-20, the Intrinsic Value of Cornerstone Building Brands Inc (CNR) is 127.62 USD. This CNR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.55 USD, the upside of Cornerstone Building Brands Inc is 68.90%.

The range of the Intrinsic Value is 108.70 - 155.87 USD

Is CNR undervalued or overvalued?

Based on its market price of 75.55 USD and our intrinsic valuation, Cornerstone Building Brands Inc (CNR) is undervalued by 68.90%.

75.55 USD
Stock Price
127.62 USD
Intrinsic Value
Intrinsic Value Details

CNR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.70 - 155.87 127.62 68.9%
DCF (Growth 10y) 128.99 - 183.45 150.94 99.8%
DCF (EBITDA 5y) 112.71 - 142.31 127.59 68.9%
DCF (EBITDA 10y) 131.29 - 170.34 149.89 98.4%
Fair Value 193.04 - 193.04 193.04 155.52%
P/E 90.96 - 140.05 115.39 52.7%
EV/EBITDA 83.48 - 151.44 116.39 54.1%
EPV 222.72 - 292.56 257.64 241.0%
DDM - Stable 47.54 - 90.51 69.03 -8.6%
DDM - Multi 76.17 - 115.72 92.08 21.9%

CNR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,037.39
Beta 1.56
Outstanding shares (mil) 53.44
Enterprise Value (mil) 3,907.69
Market risk premium 4.60%
Cost of Equity 10.02%
Cost of Debt 6.03%
WACC 9.78%