image
Industrials - Construction - NASDAQ - US
$ 122.1
-0.27 %
$ 7.54 B
Market Cap
21.5
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BECN stock under the worst case scenario is HIDDEN Compared to the current market price of 122 USD, Beacon Roofing Supply, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BECN stock under the base case scenario is HIDDEN Compared to the current market price of 122 USD, Beacon Roofing Supply, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BECN stock under the best case scenario is HIDDEN Compared to the current market price of 122 USD, Beacon Roofing Supply, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BECN

image
$125.0$125.0$120.0$120.0$115.0$115.0$110.0$110.0$105.0$105.0$100.0$100.0$95.0$95.0$90.0$90.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
9.76 B REVENUE
7.05%
665 M OPERATING INCOME
-7.53%
362 M NET INCOME
-9.78%
419 M OPERATING CASH FLOW
-46.76%
-540 M INVESTING CASH FLOW
-139.58%
113 M FINANCING CASH FLOW
120.64%
2.4 B REVENUE
-13.31%
158 M OPERATING INCOME
-36.04%
83.6 M NET INCOME
-42.46%
360 M OPERATING CASH FLOW
44.61%
-58.3 M INVESTING CASH FLOW
73.38%
-295 M FINANCING CASH FLOW
-674.02%
Balance Sheet Beacon Roofing Supply, Inc.
image
Current Assets 3.18 B
Cash & Short-Term Investments 74.3 M
Receivables 1.2 B
Other Current Assets 1.91 B
Non-Current Assets 3.77 B
Long-Term Investments 0
PP&E 1.17 B
Other Non-Current Assets 2.6 B
17.20 %27.46 %16.86 %37.41 %Total Assets$7.0b
Current Liabilities 1.61 B
Accounts Payable 938 M
Short-Term Debt 153 M
Other Current Liabilities 522 M
Non-Current Liabilities 3.35 B
Long-Term Debt 3.31 B
Other Non-Current Liabilities 38.9 M
18.91 %3.08 %10.53 %66.70 %Total Liabilities$5.0b
EFFICIENCY
Earnings Waterfall Beacon Roofing Supply, Inc.
image
Revenue 9.76 B
Cost Of Revenue 7.26 B
Gross Profit 2.5 B
Operating Expenses 1.84 B
Operating Income 665 M
Other Expenses 304 M
Net Income 362 M
10b10b9b9b8b8b7b7b6b6b5b5b4b4b3b3b2b2b1b1b0010b(7b)3b(2b)665m(304m)362mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
25.66% GROSS MARGIN
25.66%
6.82% OPERATING MARGIN
6.82%
3.70% NET MARGIN
3.70%
18.15% ROE
18.15%
5.20% ROA
5.20%
9.02% ROIC
9.02%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Beacon Roofing Supply, Inc.
image
700m700m600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 362 M
Depreciation & Amortization 202 M
Capital Expenditures -127 M
Stock-Based Compensation 31 M
Change in Working Capital -191 M
Others -93.2 M
Free Cash Flow 293 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Beacon Roofing Supply, Inc.
image
Wall Street analysts predict an average 1-year price target for BECN of $119 , with forecasts ranging from a low of $95 to a high of $130 .
BECN Lowest Price Target Wall Street Target
95 USD -22.19%
BECN Average Price Target Wall Street Target
119 USD -2.42%
BECN Highest Price Target Wall Street Target
130 USD 6.47%
Price
Max Price Target
Min Price Target
Average Price Target
1301301251251201201151151101101051051001009595909085858080May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Beacon Roofing Supply, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
2.86 M USD 3
6-9 MONTHS
572 K USD 2
9-12 MONTHS
1.9 M USD 3
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
411 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
QXO Extends and Amends Tender Offer to Acquire Beacon Roofing Supply GREENWICH, Conn.--(BUSINESS WIRE)--QXO, Inc. (NYSE: QXO) announced today that it is extending its all-cash tender offer to acquire all outstanding shares of Beacon Roofing Supply, Inc. (Nasdaq: BECN) and amending the terms of its pending tender offer to reflect the terms of the previously announced definitive merger agreement between Beacon and QXO, including to increase the offer price to $124.35 per share in cash and reflect such other changes as contemplated by the merger agreement. Beacon's. businesswire.com - 1 week ago
SHAREHOLDER INVESTIGATION: Halper Sadeh LLC Investigates BECN and OPTN on Behalf of Shareholders NEW YORK, March 21, 2025 (GLOBE NEWSWIRE) -- Halper Sadeh LLC, an investor rights law firm, is investigating the following companies for potential violations of the federal securities laws and/or breaches of fiduciary duties to shareholders relating to: globenewswire.com - 3 weeks ago
SHAREHOLDER ALERT: The M&A Class Action Firm Investigates the Merger of Beacon Roofing Supply, Inc. - BECN NEW YORK , March 20, 2025 /PRNewswire/ -- Monteverde & Associates PC (the "M&A Class Action Firm"), has recovered millions of dollars for shareholders and is recognized as a Top 50 Firm in the 2024 ISS Securities Class Action Services Report. We are headquartered at the  Empire State Building  in New York City and are investigating  Beacon Roofing Supply, Inc. (NASDAQ: BECN ) , relating to the proposed merger with QXO, Inc. Under the terms of the agreement, Beacon shareholders will receive $124.35 per share in cash. prnewswire.com - 3 weeks ago
Beacon Roofing (BECN) ALERT: Johnson Fistel Investigates Proposed Sale of Beacon Roofing; Is $124.35 a Fair Price for Shareholders? SAN DIEGO, March 20, 2025 (GLOBE NEWSWIRE) -- Shareholder rights law firm Johnson Fistel, PLLP has launched an investigation into whether the board members of Beacon Roofing Supply, Inc. (NASDAQ: BECN) breached their fiduciary duties in connection with the proposed sale of the Company to QXO, Inc. (NYSE: QXO). globenewswire.com - 3 weeks ago
QXO CEO on Beacon Roofing acquisition: Demand for our product will not be impacted by tariffs Brad Jacobs, QXO chairman and CEO, joins CNBC's 'Squawk on the Street' to discuss why he sees opportunity in rolling up building products distribution, the potential impact of tariffs on the industry, and more. youtube.com - 3 weeks ago
Shareholder Alert: The Ademi Firm investigates whether Beacon Roofing Supply, Inc. is obtaining a Fair Price for its Public Shareholders MILWAUKEE--(BUSINESS WIRE)--The Ademi Firm is investigating Beacon (Nasdaq: BECN) for possible breaches of fiduciary duty and other violations of law in its transaction with QXO. Click here to learn how to join our investigation and obtain additional information or contact us at gademi@ademilaw.com or toll-free: 866-264-3995. There is no cost or obligation to you. In the transaction, Beacon shareholders will receive only $124.35 per share in cash per share of Beacon common stock, with a transac. businesswire.com - 3 weeks ago
QXO Extends Tender Offer to Acquire Beacon Roofing Supply GREENWICH, Conn.--(BUSINESS WIRE)--QXO, Inc. (NYSE: QXO) announced today that it is extending its all-cash tender offer to acquire all outstanding shares of Beacon Roofing Supply, Inc. (Nasdaq: BECN) for $124.25 per share. The tender offer, which was scheduled to expire at 5:00 p.m. (New York City time) on March 19, 2025, will remain open until 5:00 p.m. (New York City time) on March 31, 2025. QXO will amend its tender offer to reflect the terms of the definitive merger agreement with Beacon, i. businesswire.com - 3 weeks ago
QXO to Acquire Beacon Roofing Supply for $11 Billion GREENWICH, Conn. & HERNDON, Va.--(BUSINESS WIRE)--QXO, Inc. (NYSE: QXO) and Beacon Roofing Supply, Inc. (Nasdaq: BECN) today announced that they have entered into a definitive merger agreement under which QXO will acquire Beacon for $124.35 per share in cash. Beacon is a leading distributor of roofing, waterproofing and exterior products, with nearly 600 branches across the U.S. and Canada. The boards of directors of both companies have unanimously approved the transaction, which values Beacon. businesswire.com - 3 weeks ago
Building products distributor QXO clinches Beacon Roofing in $11 billion deal, WSJ reports Building-products distributor QXO signed a deal for Beacon Roofing Supply , valuing Beacon at roughly $7.7 billion, or $11 billion including debt, the Wall Street Journal reported on Wednesday, citing people familiar with the matter. reuters.com - 3 weeks ago
Building-Products Distributor QXO Clinches Deal for Beacon Roofing The agreement comes after a hostile takeover attempt. wsj.com - 3 weeks ago
QXO Extends Tender Offer to Acquire Beacon Roofing Supply GREENWICH, Conn.--(BUSINESS WIRE)--QXO, Inc. (NYSE: QXO) announced today that it is extending its all-cash tender offer to acquire all outstanding shares of Beacon Roofing Supply, Inc. (Nasdaq: BECN) for $124.25 per share. The tender offer, which was scheduled to expire at 5:00 p.m. (New York City time) on March 18, 2025, will remain open until 5:00 p.m. (New York City time) on March 19, 2025. Computershare Trust Company, N.A., the depositary and paying agent for the tender offer, has reported. businesswire.com - 3 weeks ago
Beacon Launches Fifth Annual Campaign to Celebrate Women in Roofing HERNDON, Va.--(BUSINESS WIRE)---- $becn #Ambition2025--Beacon (Nasdaq: BECN), the leading publicly-traded specialty wholesale distributor of roofing, waterproofing and related exterior products, announced today the launch of its fifth annual North American Female Roofing Professional of the Year campaign. This campaign celebrates women across the U.S. and Canada who are raising the bar in the roofing industry—whether on the job site, in the office, or out in the community. Beacon invites the public to nominate outstan. businesswire.com - 3 weeks ago
8. Profile Summary

Beacon Roofing Supply, Inc. BECN

image
COUNTRY US
INDUSTRY Construction
MARKET CAP $ 7.54 B
Dividend Yield 0.00%
Description Beacon Roofing Supply, Inc., together with its subsidiaries, distributes residential and non-residential roofing materials, and complementary building products to contractors, home builders, building owners, lumberyards, and retailers. It offers pitched roofing and low slope roof products; gutters and sidings; building materials, such as lumber and composite, skylights and window, plywood and OSB, decking and railing, and HVAC products; and foam board, spray foam, roll, batt, mineral wool, fiberglass, and commercial insulation products, as well as radiant barriers and blown-in insulation and equipment. The company also provides above grade and below grade membranes and coatings, deck and floor coatings, plaza deck waterproofing products, damp proofing coatings, and air and vapor barriers; tools and equipment, including power and hand tools, ladders and scaffolding, air tools and compressors, nails, screws and fasteners, generators, work wear and safety gear, job site supplies, tool bags and belts, welding and soldering, cleaning supplies, drill bits, and saw blades; and solar panels, mounting hardware, inverters, and storage and batteries. As of September 30, 2021, it operated approximately 446 branches in 50 states of the United States and 6 provinces in Canada. Beacon Roofing Supply, Inc. was founded in 1928 and is headquartered in Herndon, Virginia.
Contact 505 Huntmar Park Drive, Herndon, VA, 20170 https://www.becn.com
IPO Date Sept. 23, 2004
Employees 8068
Officers Mr. Jonathan S. Bennett President of North Division Mr. Julian G. Francis President, Chief Executive Officer & Director Mr. Jason L. Taylor President of West Division