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.
25.20B
No peer data available for comparison.
4.15B
No peer data available for comparison.
1.04
No peer data available for comparison.
756.43M
No peer data available for comparison.
2.75B
No peer data available for comparison.
5.65B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
50.61B
Better than EXP's revenue of 3.53B.
8.68%
Worse than EXP's revenue growth rate of 11.78%.
7.97B
Better than EXP's ebitda of 1.18B.
15.75%
Worse than EXP's ebitda margin of 33.37%.
5.16B
Better than EXP's ebit of 924.85M.
10.19%
Worse than EXP's ebit margin of 26.22%.
2.81B
Worse than EXP's depreciation of 252.45M.
11.96B
Better than EXP's total cash of 195.55M.
23.64%
Better than EXP's cash as percentage of revenue of 5.54%.
3.92B
Worse than EXP's receivables of 341.55M.
7.75%
Better than EXP's receivables as percentage of revenue of 9.68%.
5.97B
Worse than EXP's inventories of 537.37M.
11.80%
Better than EXP's inventories as percentage of revenue of 15.23%.
4.16B
Worse than EXP's accounts payable of 196.60M.
8.23%
Worse than EXP's payables as percentage of revenue of 5.57%.
-2.36B
Better than EXP's capital expenditure of -189.54M.
-4.66%
Worse than EXP's capex as percentage of revenue of -5.37%.
9.65%
Better than EXP's weighted average cost of capital (wacc) of 9.88%.
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%.
3.89B
Better than EXP's ebiat of 766.74M.
3.89B
Better than EXP's unlevered free cash flow of 757.72M.
2.00%
Worse than EXP's long-term growth rate of 3.00%.
56.34B
Better than EXP's terminal value of 12.69B.
50.72B
Better than EXP's enterprise value of 10.50B.
6.94B
Worse than EXP's net debt of 1.09B.
43.78B
Better than EXP's equity value of 9.41B.
60.04
Worse than EXP's equity value per share of 268.21.
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.
