Company Valuation: Beacon Roofing Supply

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 2,193 2,773 4,021 3,435 5,508 6,287
Change - 26.41% 45.02% -14.58% 60.38% 14.13%
Enterprise Value (EV) 1 4,720 5,362 5,870 5,788 8,339 9,666
Change - 13.59% 9.48% -1.39% 44.07% 15.91%
P/E -62.7x -26.4x 18.9x 9.51x -201x 17.9x
PBR 1.18x 1.57x 2.23x 1.78x 3.02x 3.14x
PEG - -0x -0x 0.1x 2x -0x
Capitalization / Revenue 0.31x 0.4x 2.29x 0.41x 0.6x 0.64x
EV / Revenue 0.66x 0.77x 3.34x 0.69x 0.91x 0.99x
EV / EBITDA 10.4x 12.1x 34.2x 6.58x 9.31x 10.8x
EV / EBIT 27.3x 27.7x 44.1x 8.03x 11.6x 14x
EV / FCF 799x 12.4x 6.48x 39.3x 14.9x 62.3x
FCF Yield 0.13% 8.05% 15.4% 2.54% 6.71% 1.61%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.51 -1.525 3.034 5.55 -0.4333 5.68
Distribution rate - - - - - -
Net sales 1 7,105 6,944 1,755 8,430 9,120 9,763
EBITDA 1 452.9 442.3 171.7 879.8 895.8 893.8
EBIT 1 172.8 193.8 133 720.6 719.6 692
Net income 1 -10.61 -80.9 68 458.4 435 361.7
Net Debt 1 2,527 2,589 1,849 2,354 2,830 3,379
Reference price 2 31.98 40.19 57.35 52.79 87.02 101.58
Nbr of stocks (in thousands) 68,586 68,991 70,113 65,062 63,302 61,888
Announcement Date 11/26/19 11/20/20 2/4/22 2/24/23 2/28/24 2/27/25
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.72B
21.21x1.5x14.38x1.59% 44.45B
36.68x1.34x13.8x1.04% 7.12B
21x0.42x7.83x1.17% 2.66B
Average 26.30x 1.09x 12.00x 1.27% 15.49B
Weighted average by Cap. 23.23x 1.43x 13.98x 1.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BECN Stock
  4. Valuation Beacon Roofing Supply