$227.91
Below FV▲ +23.1% against the close used
Model range $119.01 – $394.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$119.01Fair value$227.91Bull$394.80
FairClose
52-week traded range
52W low $173.0752W high $241.84
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Eagle Materials closed at $185.12, 18.8% below the consensus fair value of $227.91 drawn from 8 valuation models.
Financial DNA score 76/100 — Strong. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$121.68
-34.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$119.01
-35.7%
√(22.5 × EPS × BVPS)
EPS=13.16, BVPS=47.83 · outside Graham range (P/E 14.1, P/B 3.9) — asset-light, treat as a rough floor
P/E Fair Value
$263.20
+42.2%
EPS × 20x (sector P/E)
EPS=13.16, Sector P/E=20x
Peter Lynch (PEG)
$394.80
+113.3%
EPS × Growth% (PEG = 1 is fair)
EPS=13.16, g=30%
EV/EBITDA
$349.61
+88.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=706.72M
Book Value (P/B)
$269.07
+45.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47.83, ROE=28.5%, g=6%, r=10%
Reverse DCF
$185.12
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 30.5%
Margin of Safety
$125.97
-32.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=167.96, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.