investorscraft@gmail.com

Intrinsic Value of Eagle Materials Inc. (EXP)

Previous Close$223.42
Intrinsic Value
Upside potential
Previous Close
$223.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eagle Materials Inc. operates as a leading supplier of heavy construction materials and light building products in the United States. The company’s core segments include Cement, Concrete and Aggregates, Gypsum Wallboard, and Recycled Paperboard, serving both residential and commercial construction markets. With strategically located production facilities, Eagle Materials benefits from regional demand dynamics and economies of scale, positioning it as a key player in infrastructure and housing development. The company’s vertically integrated model enhances cost efficiency and supply chain reliability, reinforcing its competitive edge in fragmented markets. Its diversified product portfolio mitigates cyclical risks while capturing growth across multiple construction sectors. Eagle Materials’ strong brand recognition and long-standing customer relationships further solidify its market position, making it a resilient performer in the building materials industry.

Revenue Profitability And Efficiency

In FY 2024, Eagle Materials reported revenue of $2.26 billion, with net income reaching $477.6 million, reflecting a robust net margin of approximately 21.1%. Diluted EPS stood at $13.61, underscoring strong profitability. Operating cash flow was $563.9 million, supported by efficient working capital management. Capital expenditures totaled $120.3 million, indicating disciplined reinvestment to sustain growth and operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates significant earnings power, with operating cash flow covering capital expenditures by a wide margin. Its capital-light model in certain segments, such as Gypsum Wallboard, enhances returns on invested capital. Eagle Materials’ ability to generate consistent free cash flow supports both growth initiatives and shareholder returns, reflecting prudent capital allocation.

Balance Sheet And Financial Health

Eagle Materials maintains a solid balance sheet, with $34.9 million in cash and equivalents and total debt of $1.12 billion. The debt level is manageable given the company’s strong cash flow generation. The balance sheet supports strategic flexibility for acquisitions or further investments, while maintaining financial stability.

Growth Trends And Dividend Policy

The company has shown steady growth, driven by demand in construction markets and operational efficiency. Eagle Materials pays a dividend of $1.00 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on infrastructure spending trends and housing market dynamics, both of which remain favorable in the near term.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $13.61 EPS, Eagle Materials is valued for its earnings consistency and sector resilience. Market expectations likely factor in sustained demand for construction materials, though cyclical risks may temper long-term valuation premiums.

Strategic Advantages And Outlook

Eagle Materials’ strategic advantages include its diversified product mix, regional market dominance, and cost-efficient operations. The outlook remains positive, supported by infrastructure investments and housing demand. However, macroeconomic volatility and input cost pressures could pose challenges, requiring ongoing operational agility.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount