EXP
Eagle Materials Inc
Price:  
256.20 
USD
Volume:  
247,287.00
United States | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXP Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Eagle Materials Inc (EXP) is 265.72 USD. This EXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 256.20 USD, the upside of Eagle Materials Inc is %.

The range of the Intrinsic Value is 181.63 - 481.59 USD

256.20 USD
Stock Price
265.72 USD
Intrinsic Value
Intrinsic Value Details

EXP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 181.63 - 481.59 265.72 3.7%
DCF (Growth 10y) 236.03 - 587.12 335.36 30.9%
DCF (EBITDA 5y) 161.58 - 273.67 207.00 -19.2%
DCF (EBITDA 10y) 214.82 - 362.49 273.77 6.9%
Fair Value 363.50 - 363.50 363.50 41.88%
P/E 137.84 - 231.02 180.94 -29.4%
EV/EBITDA 108.72 - 206.83 156.08 -39.1%
EPV 78.32 - 125.24 101.78 -60.3%
DDM - Stable 108.54 - 341.79 225.16 -12.1%
DDM - Multi 159.79 - 396.07 228.26 -10.9%

EXP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,826.09
Beta 1.81
Outstanding shares (mil) 34.45
Enterprise Value (mil) 9,809.66
Market risk premium 4.60%
Cost of Equity 9.60%
Cost of Debt 4.31%
WACC 8.92%