As of 2024-12-15, the Intrinsic Value of SiteOne Landscape Supply Inc (SITE) is
144.11 USD. This SITE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 141.29 USD, the upside of SiteOne Landscape Supply Inc is
2.00%.
The range of the Intrinsic Value is 99.22 - 261.82 USD
144.11 USD
Intrinsic Value
SITE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.22 - 261.82 |
144.11 |
2.0% |
| DCF (Growth 10y) |
129.08 - 320.09 |
182.24 |
29.0% |
| DCF (EBITDA 5y) |
95.02 - 120.53 |
106.45 |
-24.7% |
| DCF (EBITDA 10y) |
128.31 - 172.70 |
147.99 |
4.7% |
| Fair Value |
78.62 - 78.62 |
78.62 |
-44.35% |
| P/E |
44.60 - 78.67 |
60.88 |
-56.9% |
| EV/EBITDA |
55.56 - 82.13 |
68.79 |
-51.3% |
| EPV |
53.95 - 75.48 |
64.71 |
-54.2% |
| DDM - Stable |
27.69 - 90.23 |
58.96 |
-58.3% |
| DDM - Multi |
86.00 - 219.74 |
123.84 |
-12.3% |
SITE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,375.01 |
| Beta |
1.43 |
| Outstanding shares (mil) |
45.12 |
| Enterprise Value (mil) |
6,824.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.54% |
| Cost of Debt |
5.19% |
| WACC |
9.18% |