SiteOne Landscape Supply (SITE) DCF: History & Chart

SiteOne Landscape Supply, Inc.(SITE)

Industrial - Distribution · Roswell, GA

$95.50-0.57 (-0.59%)

Delayed quote: Aug 27, 2026, 4:00 PM EDT

About SiteOne Landscape Supply, Inc.

SiteOne Landscape Supply, Inc. operates as a leading wholesale distributor of landscaping provisions throughout the United States and Canada. The company maintains an expansive inventory of approximately 135,000 distinct stock keeping units. Its diverse product offerings encompass irrigation components, such as controllers, valves, sprinkler heads, and pipes; turf and plant care items including fertilizers, grass seeds, and ice melt; and various pest and weed control solutions like herbicides, fungicides, and rodenticides. Furthermore, SiteOne provides a wide array of landscape accessories, ranging from mulches and soil amendments to drainage pipes, tools, and sod. Their nursery department offers an extensive selection of goods, including deciduous and evergreen shrubs, ornamental and shade trees, both field-grown and container-grown stock, roses, perennials, annuals, bulbs, and other plant species. Hardscaping materials, such as pavers, natural stones, and blocks, alongside outdoor lighting products including fixtures, LED lamps, wires, and transformers, are also key parts of their catalog. Beyond products, SiteOne extends valuable consultative services, assisting clients with irrigation network design, commercial project planning, lead generation, operational support, and offers a series of technical and business management seminars. The company distributes a blend of proprietary brands, namely LESCO, SiteOne Green Tech, and Pro-Trade, alongside a variety of third-party products. Its customer base primarily consists of residential and commercial landscape professionals engaged in the design, installation, and upkeep of lawns, gardens, golf courses, and other outdoor environments, served via its branch network and direct distribution channels. As of January 2, 2022, SiteOne Landscape Supply, Inc. boasted roughly 590 branches spread across 45 U.S. states and six Canadian provinces. Established in 2013, the company's headquarters are located in Roswell, Georgia.

Roswell, GA

7,750 employees

www.siteone.com

Industrials / Industrial - Distribution

Sector: Industrials
Industry: Industrial - Distribution
CEO: Doug Black

View full financials

SiteOne Landscape Supply, Inc. (SITE) DCF Valuation

Price is INSIDE the estimated range

$60.22

$101.15

Model scenario range

$95.50

Today's price

TGM's two-stage DCF values SiteOne Landscape Supply, Inc. (SITE) between $60.22 and $101.15 depending on assumptions, with a base case of $77.42. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (10.7%) reflects its beta.

What would today's price require?

Growth the price assumes+11.7%/yr

Actual FCF growth, last 5 years+3.2%/yr

$95.50 is justified only if free cash flow grows about +11.7% a year (fading to 2.5% long-run) at a 10.7% required return — faster than the company has actually grown.

Scenario	FCF growth (fading to 2.5%)	Discount	Value / share
Conservative	3.6%/yr	11.7%	$60.22
Base case	6.6%/yr	10.7%	$77.42
Optimistic	9.6%/yr	9.7%	$101.15
Third-party model estimate (FMP)	independent reference · retrieved Aug 28, 2026 · assumptions not provided		$88.03

The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$95.50

Market-Implied Growth

+11.7%/yr

vs +3.2% 5Y actual

Model Scenario Range

$60.22 – $101.15

model output — not a price target

SITE DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for SITE (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.

FCF Growth Rate6.6%/yr

Historical FCF CAGR: 3Y -5.5% · 5Y 3.2% · 10Y 11.5%

Discount Rate (WACC)10.7%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $242.7M · 0.04B shares · net debt $194.8M

Estimated Fair Value

$77.42

-18.9% vs $95.50

Current price$95.50

Third-party model estimate (FMP)$88.03

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 6.6%/yr FCF growth and 10-year horizon fixed. Green = above today's $95.50; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
8.7%	$92.19	$97.93	$105	$112	$122
9.7%	$80.05	$84.29	$89.11	$94.65	$101
10.7%	$70.55	$73.79	$77.42	$81.52	$86.17
11.7%	$62.94	$65.47	$68.28	$71.41	$74.91
12.7%	$56.69	$58.72	$60.95	$63.40	$66.11