As of 2025-01-17, the Intrinsic Value of Eagle Materials Inc (EXP) is
366.29 USD. This EXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 254.43 USD, the upside of Eagle Materials Inc is
44.00%.
The range of the Intrinsic Value is 250.90 - 670.56 USD
366.29 USD
Intrinsic Value
EXP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
250.90 - 670.56 |
366.29 |
44.0% |
| DCF (Growth 10y) |
345.17 - 882.08 |
494.02 |
94.2% |
| DCF (EBITDA 5y) |
238.37 - 418.46 |
338.40 |
33.0% |
| DCF (EBITDA 10y) |
328.48 - 582.70 |
457.21 |
79.7% |
| Fair Value |
360.46 - 360.46 |
360.46 |
41.68% |
| P/E |
203.30 - 270.48 |
231.45 |
-9.0% |
| EV/EBITDA |
141.94 - 259.93 |
217.92 |
-14.3% |
| EPV |
103.23 - 164.66 |
133.94 |
-47.4% |
| DDM - Stable |
104.82 - 337.85 |
221.34 |
-13.0% |
| DDM - Multi |
196.06 - 503.55 |
283.67 |
11.5% |
EXP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,533.58 |
| Beta |
1.76 |
| Outstanding shares (mil) |
33.54 |
| Enterprise Value (mil) |
9,513.61 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.73% |
| Cost of Debt |
4.25% |
| WACC |
8.95% |