Eagle Materials Inc. (EXP) DCF Valuation

Eagle Materials Inc. (EXP) DCF Valuation

US | Basic Materials | Construction Materials | NYSE
Eagle Materials Inc. (EXP) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Eagle Materials Inc. (EXP) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Eagle Materials Inc.'s (EXP) financial outlook like an expert! This (EXP) DCF Calculator provides you with pre-filled financial data and the complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,450.8 1,622.6 1,861.5 2,148.1 2,259.3 2,525.5 2,823.1 3,155.8 3,527.7 3,943.4
Revenue Growth, % 0 11.84 14.72 15.39 5.18 11.78 11.78 11.78 11.78 11.78
EBITDA 407.7 597.7 601.6 724.2 811.1 842.8 942.2 1,053.2 1,177.3 1,316.0
EBITDA, % 28.1 36.83 32.32 33.71 35.9 33.37 33.37 33.37 33.37 33.37
Depreciation 113.5 129.1 128.8 138.6 149.8 180.7 202.0 225.8 252.5 282.2
Depreciation, % 7.82 7.96 6.92 6.45 6.63 7.16 7.16 7.16 7.16 7.16
EBIT 294.2 468.6 472.8 585.6 661.2 662.1 740.1 827.4 924.9 1,033.8
EBIT, % 20.27 28.88 25.4 27.26 29.27 26.22 26.22 26.22 26.22 26.22
Total Cash 118.6 263.5 19.4 15.2 34.9 140.0 156.5 174.9 195.6 218.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 145.8 150.0 183.5 211.3 212.9
Account Receivables, % 10.05 9.24 9.86 9.84 9.42
Inventories 272.5 235.7 236.7 291.9 373.9 384.7 430.0 480.7 537.4 600.7
Inventories, % 18.78 14.53 12.71 13.59 16.55 15.23 15.23 15.23 15.23 15.23
Accounts Payable 84.2 84.2 113.7 110.4 127.2 140.8 157.3 175.9 196.6 219.8
Accounts Payable, % 5.8 5.19 6.11 5.14 5.63 5.57 5.57 5.57 5.57 5.57
Capital Expenditure -132.1 -53.9 -74.1 -110.1 -120.3 -135.7 -151.7 -169.6 -189.5 -211.9
Capital Expenditure, % -9.11 -3.32 -3.98 -5.13 -5.32 -5.37 -5.37 -5.37 -5.37 -5.37
Tax Rate, % 22.7 22.7 22.7 22.7 22.7 22.7 22.7 22.7 22.7 22.7
EBITAT 456.1 375.0 372.5 459.2 511.1 548.9 613.6 685.9 766.7 857.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 103.3 482.8 422.2 401.3 473.8 565.1 606.4 677.8 757.7 847.0
WACC, % 9.99 9.89 9.88 9.88 9.88 9.9 9.9 9.9 9.9 9.9
PV UFCF
SUM PV UFCF 2,574.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 872
Terminal Value 12,636
Present Terminal Value 7,881
Enterprise Value 10,455
Net Debt 1,085
Equity Value 9,370
Diluted Shares Outstanding, MM 35
Equity Value Per Share 266.96

What You Will Get

  • Comprehensive EXP Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to suit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Eagle Materials' future performance.
  • User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Financial Data: Eagle Materials Inc.'s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Instantly view Eagle Materials Inc.'s intrinsic value updates.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation results and essential metrics.
  • Precision Engineered: A reliable tool designed for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Eagle Materials Inc. (EXP) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Eagle Materials Inc.'s (EXP) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Eagle Materials Inc. (EXP)?

  • Accurate Data: Access to real Eagle Materials financials ensures trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the construction materials sector.
  • User-Friendly: An intuitive interface and clear step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and practice with real-world data specific to Eagle Materials Inc. (EXP).
  • Academics: Integrate industry-standard models into your curriculum or academic research focused on Eagle Materials Inc. (EXP).
  • Investors: Validate your investment theories and evaluate valuation scenarios for Eagle Materials Inc. (EXP).
  • Analysts: Enhance your analysis process with a customizable DCF model tailored for Eagle Materials Inc. (EXP).
  • Small Business Owners: Understand the analytical approaches used for large public companies like Eagle Materials Inc. (EXP).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Eagle Materials Inc. (EXP) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Eagle Materials Inc. (EXP).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.