Beacon Roofing Supply, Inc. logo BECN - Beacon Roofing Supply, Inc.

Inactive Ticker BECN is not actively trading. Quotes and analytics may be stale.
Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Moderate
Trading 21.4% above fair value
Current Price $124.17
Bear Case $79.52 36.0% downside ($79.52 - $124.17) / $124.17 = -36.0% $5.68 × 14x
Fair Value $102.24 17.7% downside ($102.24 - $124.17) / $124.17 = -17.7% $5.68 × 18x
Bull Case $124.96 0.6% upside ($124.96 - $124.17) / $124.17 = 0.6% $5.68 × 22x

Adjust Assumptions

18.0x
5.68$

Key Value Driver

Through-cycle normalized EPS ($5.68)

Implied Market Multiple 21.9x

Plain-Language Summary

Using 7-year normalized EPS of $5.68 at a 18x cycle multiple, the base-case value is $102.24 per share.

Warnings

⚠ This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing