111.48 - 114.40
76.75 - 114.40
5.09M / 4.23M (Avg.)
23.96 | 4.77
Analyze analyst forecasts for the company and compare them with competitors.
36.01B
No peer data available for comparison.
5.67B
No peer data available for comparison.
4.99
No peer data available for comparison.
3.64B
No peer data available for comparison.
3.67B
No peer data available for comparison.
8.07B
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$114.00
Has downside compared to EXP's upside of 3.72%.
Buy
Equal to EXP's analyst recommendation of Buy.
Analyze DCF forecasts for the company and compare them with competitors.
32.16B
Better than EXP's revenue of 1.86B.
12.30%
Worse than EXP's revenue growth rate of 14.72%.
5.16B
Better than EXP's ebitda of 601.62M.
16.04%
Worse than EXP's ebitda margin of 32.32%.
3.55B
Better than EXP's ebit of 472.81M.
11.03%
Worse than EXP's ebit margin of 25.40%.
1.61B
Worse than EXP's depreciation of 128.81M.
6.00B
Better than EXP's total cash of 19.42M.
18.67%
Better than EXP's cash as percentage of revenue of 1.04%.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
3.75B
Worse than EXP's inventories of 236.66M.
11.66%
Better than EXP's inventories as percentage of revenue of 12.71%.
2.83B
Worse than EXP's accounts payable of 113.68M.
8.80%
Worse than EXP's payables as percentage of revenue of 6.11%.
-1.61B
Better than EXP's capital expenditure of -74.12M.
-5.02%
Better than EXP's capex as percentage of revenue of -3.98%.
9.67%
Better than EXP's weighted average cost of capital (wacc) of 9.86%.
10.90%
Worse than EXP's cost of equity of 10.65%.
4.40%
Equal to EXP's cost of debt of 4.40%.
1.38
Worse than EXP's beta of 1.32.
729.20M
Worse than EXP's diluted shares outstanding of 35.10M.
13.52B
Worse than EXP's total debt of 1.12B.
68.33B
Better than EXP's total equity of 9.02B.
81.85B
Better than EXP's total capital of 10.14B.
16.51%
Worse than EXP's debt weighting of 11.04%.
83.49%
Worse than EXP's equity weighting of 88.96%.
2.79B
Better than EXP's ebiat of 372.45M.
2.86B
Better than EXP's unlevered free cash flow of 422.23M.
2.00%
Worse than EXP's long-term growth rate of 3.00%.
56.34B
Better than EXP's terminal value of 12.69B.
50.68B
Better than EXP's enterprise value of 10.51B.
6.94B
Worse than EXP's net debt of 1.09B.
43.74B
Better than EXP's equity value of 9.42B.
59.98
Worse than EXP's equity value per share of 268.42.
