As of 2024-12-15, the Intrinsic Value of Cornerstone Building Brands Inc (CNR) is
73.97 USD. This CNR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.66 USD, the upside of Cornerstone Building Brands Inc is
199.90%.
The range of the Intrinsic Value is 58.52 - 98.11 USD
73.97 USD
Intrinsic Value
CNR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.52 - 98.11 |
73.97 |
199.9% |
| DCF (Growth 10y) |
67.80 - 109.65 |
84.21 |
241.5% |
| DCF (EBITDA 5y) |
79.06 - 93.15 |
85.09 |
245.1% |
| DCF (EBITDA 10y) |
88.57 - 109.36 |
97.67 |
296.1% |
| Fair Value |
-2.71 - -2.71 |
-2.71 |
-110.99% |
| P/E |
73.36 - 87.05 |
82.45 |
234.3% |
| EV/EBITDA |
45.01 - 88.35 |
62.59 |
153.8% |
| EPV |
20.30 - 34.14 |
27.22 |
10.4% |
| DDM - Stable |
30.73 - 56.65 |
43.69 |
77.2% |
| DDM - Multi |
29.05 - 43.54 |
34.98 |
41.9% |
CNR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,140.45 |
| Beta |
1.61 |
| Outstanding shares (mil) |
127.35 |
| Enterprise Value (mil) |
3,140.45 |
| Market risk premium |
4.24% |
| Cost of Equity |
12.16% |
| Cost of Debt |
5.97% |
| WACC |
8.44% |