As of 2026-09-20, the Intrinsic Value of Eagle Materials Inc (EXP) is 257.71 USD. This EXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 176.82 USD, the upside of Eagle Materials Inc is 45.70%.
The range of the Intrinsic Value is 171.25 - 481.34 USD
Based on its market price of 176.82 USD and our intrinsic valuation, Eagle Materials Inc (EXP) is undervalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 171.25 - 481.34 | 257.71 | 45.7% |
| DCF (Growth 10y) | 188.32 - 483.58 | 271.45 | 53.5% |
| DCF (EBITDA 5y) | 171.27 - 219.59 | 196.91 | 11.4% |
| DCF (EBITDA 10y) | 189.48 - 256.51 | 222.66 | 25.9% |
| Fair Value | 67.07 - 67.07 | 67.07 | -62.07% |
| P/E | 177.14 - 209.97 | 185.67 | 5.0% |
| EV/EBITDA | 103.35 - 174.71 | 145.63 | -17.6% |
| EPV | 102.90 - 157.77 | 130.33 | -26.3% |
| DDM - Stable | 103.53 - 306.85 | 205.19 | 16.0% |
| DDM - Multi | 129.42 - 302.41 | 181.74 | 2.8% |
| Market Cap (mil) | 5,424.84 |
| Beta | 0.87 |
| Outstanding shares (mil) | 30.68 |
| Enterprise Value (mil) | 6,948.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.36% |
| Cost of Debt | 4.28% |
| WACC | 8.01% |