EXP
Eagle Materials Inc
Price:  
228.48 
USD
Volume:  
260,035.00
United States | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXP Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Eagle Materials Inc (EXP) is 268.83 USD. This EXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.48 USD, the upside of Eagle Materials Inc is %.

The range of the Intrinsic Value is 182.49 - 497.96 USD

228.48 USD
Stock Price
268.83 USD
Intrinsic Value
Intrinsic Value Details

EXP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 182.49 - 497.96 268.83 17.7%
DCF (Growth 10y) 221.56 - 568.07 317.44 38.9%
DCF (EBITDA 5y) 170.13 - 253.64 213.57 -6.5%
DCF (EBITDA 10y) 212.61 - 330.99 269.37 17.9%
Fair Value 352.03 - 352.03 352.03 54.08%
P/E 178.27 - 214.12 193.91 -15.1%
EV/EBITDA 127.10 - 186.29 152.61 -33.2%
EPV 98.74 - 160.30 129.52 -43.3%
DDM - Stable 101.24 - 327.96 214.60 -6.1%
DDM - Multi 139.95 - 366.21 204.13 -10.7%

EXP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,750.04
Beta 1.95
Outstanding shares (mil) 33.92
Enterprise Value (mil) 8,808.41
Market risk premium 4.60%
Cost of Equity 9.80%
Cost of Debt 4.31%
WACC 9.00%