$62.69
Above FV▼ -16.9% against the close used
Model range $5.38 – $114.18
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$5.38Fair value$62.69Bull$114.18
FairClose
52-week traded range
52W low $65.4752W high $91.03
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Boise Cascade closed at $75.44, 20.3% above the consensus fair value of $62.69 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 21.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$5.38
-92.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.2%, r=10%, tg=3%, n=10yr
Graham Number
$67.63
-10.4%
√(22.5 × EPS × BVPS)
EPS=3.53, BVPS=57.59 · outside Graham range (P/E 21.4, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
$70.60
-6.4%
EPS × 20x (sector P/E)
EPS=3.53, Sector P/E=20x
Peter Lynch (PEG)
$18.21
-75.9%
EPS × Growth% (PEG = 1 is fair)
EPS=3.53, g=5.2%
EV/EBITDA
$114.18
+51.4%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=341.55M
Dividend Discount (DDM)
$18.69
-75.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.86, r=10%, g=5.2%
Book Value (P/B)
$16.66
-77.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=57.59, ROE=6.6%, g=5.2%, r=10%
Reverse DCF
$75.44
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: 5.2%
Margin of Safety
$35.90
-52.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47.87, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.