EXPO
Exponent Inc
Price:  
95.18 
USD
Volume:  
151,883.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXPO Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Exponent Inc (EXPO) is 68.62 USD. This EXPO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.18 USD, the upside of Exponent Inc is %.

The range of the Intrinsic Value is 45.34 - 166.10 USD

95.18 USD
Stock Price
68.62 USD
Intrinsic Value
Intrinsic Value Details

EXPO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.34 - 166.10 68.62 -27.9%
DCF (Growth 10y) 47.75 - 161.12 69.72 -26.8%
DCF (EBITDA 5y) 33.70 - 43.74 39.41 -58.6%
DCF (EBITDA 10y) 37.64 - 48.72 43.63 -54.2%
Fair Value 9.52 - 9.52 9.52 -90.00%
P/E 44.35 - 54.05 48.32 -49.2%
EV/EBITDA 30.33 - 45.91 40.12 -57.8%
EPV 34.19 - 40.90 37.54 -60.6%
DDM - Stable 16.87 - 54.49 35.68 -62.5%
DDM - Multi 21.82 - 51.67 30.34 -68.1%

EXPO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,822.77
Beta 1.27
Outstanding shares (mil) 50.67
Enterprise Value (mil) 4,654.11
Market risk premium 4.60%
Cost of Equity 9.53%
Cost of Debt 5.00%
WACC 6.69%