As of 2025-12-24, the Intrinsic Value of SiteOne Landscape Supply Inc (SITE) is 105.52 USD. This SITE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.03 USD, the upside of SiteOne Landscape Supply Inc is -16.30%.
The range of the Intrinsic Value is 78.87 - 158.77 USD
Based on its market price of 126.03 USD and our intrinsic valuation, SiteOne Landscape Supply Inc (SITE) is overvalued by 16.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.87 - 158.77 | 105.52 | -16.3% |
| DCF (Growth 10y) | 94.71 - 177.48 | 122.58 | -2.7% |
| DCF (EBITDA 5y) | 91.17 - 129.11 | 110.41 | -12.4% |
| DCF (EBITDA 10y) | 106.23 - 152.68 | 128.64 | 2.1% |
| Fair Value | 62.10 - 62.10 | 62.10 | -50.73% |
| P/E | 77.85 - 86.02 | 83.08 | -34.1% |
| EV/EBITDA | 51.80 - 110.92 | 79.68 | -36.8% |
| EPV | 49.50 - 65.63 | 57.57 | -54.3% |
| DDM - Stable | 24.68 - 61.88 | 43.28 | -65.7% |
| DDM - Multi | 63.40 - 123.90 | 83.92 | -33.4% |
| Market Cap (mil) | 5,613.38 |
| Beta | 1.10 |
| Outstanding shares (mil) | 44.54 |
| Enterprise Value (mil) | 6,035.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.83% |
| Cost of Debt | 5.37% |
| WACC | 9.37% |