Eagle Materials Inc. logo EXP - Eagle Materials Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 16
HOLD 8
SELL 1
STRONG
SELL
0
| PRICE TARGET: $218.33 DETAILS
HIGH: $246.00
LOW: $200.00
MEDIAN: $214.50
CONSENSUS: $218.33
UPSIDE: 9.48%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Fair Value Mild
Trading 1.4% below fair value
Current Price $199.43
Bear Case $148.27 25.7% downside ($148.27 - $199.43) / $199.43 = -25.7% $13.12 × 14x + net cash
Fair Value $202.18 1.4% upside ($202.18 - $199.43) / $199.43 = 1.4% $13.12 × 18x + net cash
Bull Case $256.10 28.4% upside ($256.10 - $199.43) / $199.43 = 28.4% $13.12 × 22x + net cash

Adjust Assumptions

18.0x
13.12$

Key Value Driver

Through-cycle normalized EPS ($13.12)

Implied Market Multiple 15.2x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $218.33 from 25 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $202.18 per share.

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
Price-to-book value of 6.9x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
This company has heavy ongoing investment costs. Valuation shortcuts that ignore those costs can make the stock look cheaper than it really is.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing