EXPO
Exponent Inc
Price:  
77.24 
USD
Volume:  
234,589.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXPO Intrinsic Value

-4.70 %
Upside

What is the intrinsic value of EXPO?

As of 2025-05-29, the Intrinsic Value of Exponent Inc (EXPO) is 73.65 USD. This EXPO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.24 USD, the upside of Exponent Inc is -4.70%.

The range of the Intrinsic Value is 51.54 - 145.53 USD

Is EXPO undervalued or overvalued?

Based on its market price of 77.24 USD and our intrinsic valuation, Exponent Inc (EXPO) is overvalued by 4.70%.

77.24 USD
Stock Price
73.65 USD
Intrinsic Value
Intrinsic Value Details

EXPO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.54 - 145.53 73.65 -4.7%
DCF (Growth 10y) 61.05 - 163.73 85.33 10.5%
DCF (EBITDA 5y) 45.74 - 58.94 54.20 -29.8%
DCF (EBITDA 10y) 53.18 - 69.09 62.67 -18.9%
Fair Value 13.10 - 13.10 13.10 -83.04%
P/E 42.21 - 53.33 48.16 -37.7%
EV/EBITDA 36.74 - 58.09 44.74 -42.1%
EPV 35.56 - 42.06 38.81 -49.7%
DDM - Stable 16.74 - 47.45 32.10 -58.4%
DDM - Multi 25.93 - 54.42 34.85 -54.9%

EXPO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,920.70
Beta 0.77
Outstanding shares (mil) 50.76
Enterprise Value (mil) 3,661.80
Market risk premium 4.60%
Cost of Equity 10.53%
Cost of Debt 5.00%
WACC 7.20%