EXP
Eagle Materials Inc
Price:  
195.95 
USD
Volume:  
282,765.00
United States | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXP Intrinsic Value

38.70 %
Upside

What is the intrinsic value of EXP?

As of 2025-06-16, the Intrinsic Value of Eagle Materials Inc (EXP) is 271.82 USD. This EXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 195.95 USD, the upside of Eagle Materials Inc is 38.70%.

The range of the Intrinsic Value is 203.51 - 405.55 USD

Is EXP undervalued or overvalued?

Based on its market price of 195.95 USD and our intrinsic valuation, Eagle Materials Inc (EXP) is undervalued by 38.70%.

195.95 USD
Stock Price
271.82 USD
Intrinsic Value
Intrinsic Value Details

EXP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 203.51 - 405.55 271.82 38.7%
DCF (Growth 10y) 273.46 - 516.48 356.29 81.8%
DCF (EBITDA 5y) 209.63 - 300.39 256.18 30.7%
DCF (EBITDA 10y) 278.94 - 404.44 340.05 73.5%
Fair Value 354.29 - 354.29 354.29 80.81%
P/E 199.82 - 275.83 233.88 19.4%
EV/EBITDA 144.17 - 210.86 187.02 -4.6%
EPV 123.93 - 172.12 148.02 -24.5%
DDM - Stable 102.10 - 246.84 174.47 -11.0%
DDM - Multi 159.56 - 304.07 209.74 7.0%

EXP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,407.56
Beta 1.06
Outstanding shares (mil) 32.70
Enterprise Value (mil) 7,625.48
Market risk premium 4.60%
Cost of Equity 9.44%
Cost of Debt 4.25%
WACC 8.45%