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