US · SITE
SiteOne Landscape Supply, Inc.
- Sector
- Industrials · Industrial - Distribution
- Headquarters
- Roswell, GA 30076
- Website
- siteone.com
Price · as of 2025-12-28
$125.61
Market cap 6.35B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $140.78 | +12.08% |
| Intrinsic Value(DCF) | $56.74 | -54.83% |
| Graham-Dodd Method(GD) | $41.91 | -66.63% |
| Graham Formula(GF) | $39.00 | -68.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $12.75 | $27.24 | |||
| 2015 | $0.00 | $62.06 | |||
| 2016 | $40.06 | $39.69 | $166.43 | $0.00 | $21.34 |
| 2017 | $73.31 | $102.29 | $122.89 | $9.54 | $28.25 |
| 2018 | $50.94 | $51.42 | $71.22 | $12.27 | $36.31 |
| 2019 | $99.48 | $78.64 | $38.88 | $14.57 | $36.24 |
| 2020 | $176.45 | $115.40 | $101.46 | $26.85 | $63.08 |
| 2021 | $173.66 | $153.32 | $846.96 | $43.49 | $189.78 |
| 2022 | $135.60 | $137.64 | $733.30 | $47.02 | $125.58 |
| 2023 | $182.16 | $144.79 | $263.79 | $41.40 | $57.72 |
| 2024 | $129.07 | $130.80 | $0.00 | $36.96 | $36.84 |
| 2025 | $141.86 | $140.78 | $0.00 | $41.91 | $39.00 |
AI valuation
Our deep-learning model estimates SiteOne Landscape Supply, Inc.'s (SITE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $140.78
- Current price
- $125.61
- AI upside
- +12.08%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$56.74
-54.83% upside
Graham-Dodd
$41.91
-66.63% upside
Graham Formula
$39.00
-68.95% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SITE | SiteOne Landscape Supply,… | $125.61 | 6.35B | +12% | -55% | -67% | -69% | 42.09 | 3.85 | 1.36 | 22.52 | 172.84 | 7.03 | 34.76% | 5.06% | 3.23% | 9.39% | 7.59% | 4.83% | 0.59 | 6.80 | 2.47 | 1.07 | 2.48 | 2435.00% | 362.00% | 344.00% | 3.86% | 0.44 | 10.15% | 0.00% | 0.00% | 2.40% | 30.15 | 29.09 | 1.53 | 5.10 |
| ACA | Arcosa, Inc. | $107.48 | 5.27B | -29% | -60% | -59% | -22% | 25.54 | 2.03 | 1.85 | 11.57 | 20.94 | 5.53 | 22.45% | 11.80% | 7.23% | 8.25% | 7.41% | 4.26% | 0.58 | 3.13 | 2.20 | 1.26 | 2.28 | 12199.00% | 1220.00% | -4380.00% | 3.30% | 0.68 | 4.43% | 0.19% | 4.80% | 5.25% | 19.50 | 37.78 | 2.30 | 2.66 |
| FCN | FTI Consulting, Inc. | $164.42 | 5.32B | +12% | -60% | -64% | -45% | 19.06 | 2.98 | 1.36 | 12.43 | 215.78 | 10.82 | 32.13% | 10.27% | 7.15% | 13.57% | 14.57% | 7.64% | 0.34 | 18.18 | 1.56 | 1.43 | 0.73 | 883.00% | 244.00% | -6063.00% | 3.03% | 0.16 | 8.03% | 0.00% | 0.00% | 16.63% | 14.11 | 35.05 | 1.45 | 4.15 |
| GATX | GATX Corporation | $184.17 | 6.57B | -17% | -47% | -55% | -12% | 20.26 | 2.41 | 3.82 | 14.66 | 117.60 | 2.53 | 48.58% | 30.69% | 19.15% | 12.63% | 4.27% | 2.14% | 4.66 | 1.27 | 1.27 | 1.27 | 7.93 | 1722.00% | 977.00% | -3625.00% | -10.30% | 0.16 | -6.51% | 1.35% | 27.40% | 5.09% | 27.07 | -21.15 | 8.31 | 0.80 |
| GTES | Gates Industrial Corporat… | $27.57 | 7.12B | +39% | -60% | -65% | -68% | 28.75 | 2.17 | 2.10 | 12.03 | 96.70 | 67.93 | 40.49% | 15.34% | 7.30% | 7.91% | 8.74% | 3.61% | 0.75 | 3.55 | 3.37 | 2.12 | 2.29 | 2973.00% | 103.00% | 3656.00% | 5.60% | 0.65 | 8.22% | 0.00% | 0.00% | 3.01% | 16.89 | 22.04 | 2.59 | 2.59 |
| KBR | KBR, Inc. | $42.23 | 5.36B | -7% | -55% | — | -34% | 13.30 | 3.57 | 0.69 | 8.17 | 90.83 | -2.82 | 14.77% | 7.30% | 5.33% | 27.27% | 10.71% | 6.08% | 1.88 | 3.59 | 1.22 | 0.94 | 2.48 | 1464.00% | 57.00% | 3377.00% | 9.61% | 0.33 | 13.02% | 1.57% | 20.80% | 13.15% | 13.54 | 14.94 | 0.99 | 2.53 |
| KEX | Kirby Corporation | $129.80 | 7.04B | -23% | -59% | -35% | -46% | 20.84 | 2.19 | 2.20 | 11.04 | 72.05 | 2.54 | 26.26% | 14.61% | 10.54% | 10.56% | 8.29% | 5.98% | 0.39 | 10.61 | 1.53 | 0.88 | 1.57 | 2892.00% | 301.00% | -196.00% | 5.48% | 0.95 | 9.07% | 0.00% | 0.00% | 4.78% | 17.56 | 21.27 | 2.57 | 3.35 |
| MSM | MSC Industrial Direct Co.… | $93.84 | 5.24B | -44% | -63% | — | -74% | 24.14 | 3.47 | 1.28 | 14.01 | — | 8.31 | 40.75% | 8.32% | 5.29% | 14.34% | 12.39% | 8.10% | 0.39 | 13.04 | 1.68 | 0.66 | 1.28 | -2205.00% | -135.00% | -2262.00% | 5.01% | 0.46 | 12.67% | 3.94% | 95.10% | 5.92% | 16.88 | 21.98 | 1.40 | 5.15 |
| NPO | EnPro Industries, Inc. | $258.65 | 5.45B | -32% | -59% | -95% | -88% | 136.91 | 3.59 | 4.85 | 31.30 | — | -16.10 | 42.64% | 14.13% | 3.54% | 2.72% | 5.72% | 1.57% | 0.42 | 4.75 | 2.32 | 1.32 | 2.78 | -4464.00% | 902.00% | 2246.00% | 2.87% | 1.07 | 8.02% | 0.47% | 64.70% | 0.47% | 37.66 | 38.23 | 5.32 | 4.34 |
| TKR | The Timken Company | $108.38 | 7.54B | -29% | -59% | -78% | -68% | 26.61 | 2.41 | 1.67 | 12.66 | — | 11.03 | 28.68% | 12.35% | 6.29% | 9.60% | 8.94% | 4.41% | 0.68 | 5.13 | 2.82 | 1.32 | 2.40 | -1764.00% | 19.00% | 3284.00% | 5.29% | 0.60 | 8.41% | 1.28% | 34.10% | 3.30% | 16.69 | 23.25 | 2.06 | 3.21 |
| TREX | Trex Company, Inc. | $41.42 | 4.44B | 0% | -57% | -56% | -57% | 22.86 | 4.21 | 3.71 | 14.27 | — | 4.34 | 39.17% | 21.97% | 16.22% | 20.21% | 16.11% | 13.53% | 0.22 | — | 1.24 | 0.22 | 0.70 | -1483.00% | 198.00% | -24510.00% | 3.09% | 1.43 | 11.38% | 0.00% | 0.00% | 1.91% | 17.75 | 34.04 | 3.90 | 8.81 |
About SiteOne Landscape Supply, Inc.
SiteOne Landscape Supply, Inc. engages in the wholesale distribution of landscape supplies in the United States and Canada. The company provides a selection of approximately 135,000 stock keeping units, including irrigation supplies, which comprise controllers, valves, sprinkler heads, and irrigation pipes; fertilizer, grass seed, and ice melt products; control products, such as herbicides, fungicides, rodenticides, and other pesticides; landscape accessories that include mulches, soil amendments, drainage pipes, tools, and sods; nursery goods, which consist of deciduous and evergreen shrubs, ornamental, shade, evergreen trees, field grown and container-grown nursery stock, roses, perennials, annuals, bulbs, and plant species; hardscapes, such as pavers, natural stones, blocks, and other durable materials; and outdoor lighting products that include lighting fixtures, LED lamps, wires, transformers, and accessories. It also offers consultative services consisting of assistance with irrigation network design, commercial project planning, generation of sales leads, business operations, product support services, and a series of technical and business management seminars; and distributes branded products of third parties. The company offers its products under the LESCO, SiteOne Green Tech, and Pro-Trade brand names. It markets its products primarily to residential and commercial landscape professionals who specialize in the design, installation, and maintenance of lawns, gardens, golf courses, and other outdoor spaces through branch network and direct distribution. As of January 2, 2022, the company had approximately 590 branches in 45 U.S. States and six Canadian provinces. SiteOne Landscape Supply, Inc. was incorporated in 2013 and is headquartered in Roswell, Georgia.
- CEO
- Doug Black
- Employees
- 7.84K
- Beta
- 1.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($56.74 ÷ $125.61) − 1 = -54.83% (DCF, example).