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.
38.39B
No peer data available for comparison.
6.05B
No peer data available for comparison.
5.53
No peer data available for comparison.
3.97B
No peer data available for comparison.
3.91B
No peer data available for comparison.
8.60B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
28.63B
Better than EXP's revenue of 1.62B.
10.00%
Worse than EXP's revenue growth rate of 11.84%.
3.76B
Better than EXP's ebitda of 597.68M.
13.14%
Worse than EXP's ebitda margin of 36.83%.
2.00B
Better than EXP's ebit of 468.60M.
7.00%
Worse than EXP's ebit margin of 28.88%.
1.76B
Worse than EXP's depreciation of 129.09M.
8.01B
Better than EXP's total cash of 263.52M.
27.99%
Better than EXP's cash as percentage of revenue of 16.24%.
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.
3.24B
Worse than EXP's inventories of 235.75M.
11.30%
Better than EXP's inventories as percentage of revenue of 14.53%.
2.25B
Worse than EXP's accounts payable of 84.17M.
7.84%
Worse than EXP's payables as percentage of revenue of 5.19%.
-1.03B
Better than EXP's capital expenditure of -53.93M.
-3.61%
Better than EXP's capex as percentage of revenue of -3.32%.
9.59%
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%.
1.35B
Better than EXP's ebiat of 375.05M.
5.55B
Better than EXP's unlevered free cash flow of 482.79M.
2.00%
Worse than EXP's long-term growth rate of 3.00%.
56.34B
Better than EXP's terminal value of 12.69B.
50.81B
Better than EXP's enterprise value of 10.50B.
6.94B
Worse than EXP's net debt of 1.09B.
43.87B
Better than EXP's equity value of 9.42B.
60.17
Worse than EXP's equity value per share of 268.36.
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.
