Exponent, Inc.

Exponent, Inc.

EXPOยทNASDAQ

$58.31

-3.4%
IndustrialsConsulting Services

Exponent, Inc., together with its subsidiaries, operates as a science and engineering consulting company worldwide. It operates in two segments, Engineering and Other Scientific, and Environmental and Health. The Engineering and Other Scientific segment provides services in the areas of biomechanics, biomedical engineering and sciences, buildings and structures, civil engineering, construction consulting, data sciences, electrical engineering and computer science, human factors, materials and corrosion engineering, mechanical engineering, polymer science and materials chemistry, thermal sciences, and vehicle engineering. The Environmental and Health segment offers services in the areas of chemical regulation and food safety, ecological and biological sciences, environmental and earth sciences, and health sciences. The company offers approximately 90 technical disciplines to solve pressing and complicated challenges facing stakeholders. It serves clients in chemical, construction, consumer products, energy, food, beverage and nutrition, government, life sciences, insurance, manufacturing, technology, industrial equipment, transportation, and other sectors of the economy. The company was formerly known as The Failure Group, Inc. and changed its name to Exponent, Inc. in 1998. Exponent, Inc. was founded in 1967 and is headquartered in Menlo Park, California.

At a Glance

Live Snapshot
Market Cap$2.83B
EPS2.0800
P/E Ratio28.03
Earnings Date07/30/2026
Exponent, Inc.

Exponent, Inc. Fair Value Envelope

EXPO ยท NASDAQ

Our analysis suggests that EXPO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $58.31, this represents a potential HIDDEN relative to our calculated worth for Exponent, Inc..

Intrinsic Value
Current Price: $58.31

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$834.0M
+ Cash & Equivalents$221.9M
Firm Value$1.1B
- Debt$82.8M
Equity Value$973.1M
/ Shares Outstanding49,887,226B
DCF Value$20
OVERVALUED BY 67%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$117.1M
$104.1M
$92.6M
$82.3M
$73.2M
$65.1M
$57.9M
$51.4M
$45.7M
$40.7M
Maintenance CapEx
-$1.7M
-$1.5M
-$1.3M
-$1.2M
-$1.0M
-$927.8K
-$824.9K
-$733.4K
-$652.1K
-$579.8K
Owner Earnings
$115.5M
$102.7M
$91.3M
$81.1M
$72.1M
$64.1M
$57.0M
$50.7M
$45.1M
$40.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$106.9M
$88.0M
$72.5M
$59.6M
$49.1M
$40.4M
$33.3M
$27.4M
$22.6M
$18.6M
Terminal Value represents 37.8% of Enterprise Value