Eagle Materials Inc. (EXP) DCF Valuation

Eagle Materials Inc. (EXP) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Eagle Materials Inc. (EXP) Bundle

DCF model
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.

No products were found matching.