Is SITE undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of SiteOne Landscape Supply Inc (SITE) is 89.96 USD. This SITE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.00 USD, the upside of SiteOne Landscape Supply Inc is -26.30%. This means that SITE is overvalued by 26.30%.
The range of the Intrinsic Value is 67.62 - 133.25 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.62 - 133.25 | 89.96 | -26.3% |
| DCF (Growth 10y) | 88.45 - 164.82 | 114.70 | -6.0% |
| DCF (EBITDA 5y) | 66.98 - 96.50 | 81.37 | -33.3% |
| DCF (EBITDA 10y) | 87.19 - 126.52 | 105.56 | -13.5% |
| Fair Value | 53.62 - 53.62 | 53.62 | -56.05% |
| P/E | 40.24 - 59.45 | 50.06 | -59.0% |
| EV/EBITDA | 32.51 - 72.37 | 51.03 | -58.2% |
| EPV | 43.87 - 57.77 | 50.82 | -58.3% |
| DDM - Stable | 19.79 - 48.00 | 33.90 | -72.2% |
| DDM - Multi | 56.91 - 109.66 | 75.18 | -38.4% |
| Market Cap (mil) | 5,485.12 |
| Beta | 1.47 |
| Outstanding shares (mil) | 44.96 |
| Enterprise Value (mil) | 5,896.82 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.94% |
| Cost of Debt | 5.37% |
| WACC | 10.36% |