As of 2024-12-14, the Intrinsic Value of Exponent Inc (EXPO) is
75.97 USD. This EXPO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.16 USD, the upside of Exponent Inc is
-18.40%.
The range of the Intrinsic Value is 49.44 - 196.79 USD
75.97 USD
Intrinsic Value
EXPO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.44 - 196.79 |
75.97 |
-18.4% |
| DCF (Growth 10y) |
52.58 - 193.30 |
78.04 |
-16.2% |
| DCF (EBITDA 5y) |
37.17 - 48.77 |
42.78 |
-54.1% |
| DCF (EBITDA 10y) |
41.70 - 54.63 |
47.80 |
-48.7% |
| Fair Value |
10.98 - 10.98 |
10.98 |
-88.22% |
| P/E |
49.81 - 54.98 |
52.71 |
-43.4% |
| EV/EBITDA |
36.11 - 51.24 |
45.81 |
-50.8% |
| EPV |
35.45 - 42.46 |
38.96 |
-58.2% |
| DDM - Stable |
19.82 - 67.07 |
43.44 |
-53.4% |
| DDM - Multi |
23.41 - 58.49 |
33.09 |
-64.5% |
EXPO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,728.80 |
| Beta |
1.24 |
| Outstanding shares (mil) |
50.76 |
| Enterprise Value (mil) |
4,509.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.35% |
| Cost of Debt |
5.00% |
| WACC |
6.61% |