investorscraft@gmail.com

Intrinsic Value of Exponent, Inc. (EXPO)

Previous Close$74.32
Intrinsic Value
Upside potential
Previous Close
$74.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Exponent, Inc. operates as a leading engineering and scientific consulting firm, specializing in failure analysis, risk assessment, and regulatory compliance across industries such as construction, transportation, chemicals, and healthcare. The company generates revenue primarily through project-based consulting services, leveraging its multidisciplinary expertise to solve complex technical challenges for clients ranging from Fortune 500 corporations to government agencies. Exponent’s market position is strengthened by its reputation for rigorous scientific analysis, deep industry relationships, and a high retention rate of top-tier technical talent. The firm differentiates itself through proprietary methodologies, expert testimony capabilities, and a global footprint that allows it to address large-scale, high-stakes problems. Its consulting model is resilient, benefiting from recurring engagements with long-term clients and demand driven by regulatory scrutiny and technological disruption. Exponent operates in a fragmented but growing market, where its scale and brand recognition provide a competitive edge over smaller niche players.

Revenue Profitability And Efficiency

Exponent reported revenue of $558.5 million for FY 2025, with net income of $109.0 million, reflecting a net margin of approximately 19.5%. The company’s diluted EPS stood at $2.11, demonstrating consistent profitability. Operating cash flow was robust at $144.5 million, supported by efficient project execution and disciplined cost management. Capital expenditures were modest at $6.9 million, indicating a capital-light business model focused on human capital rather than heavy infrastructure.

Earnings Power And Capital Efficiency

Exponent’s earnings power is underpinned by high-margin consulting services and low capital intensity, as evidenced by its strong operating cash flow relative to revenue. The firm’s ability to scale expertise without significant fixed-cost investments enhances returns on capital. With no major debt obligations and a cash balance of $258.9 million, Exponent maintains flexibility to reinvest in talent and technology or return capital to shareholders.

Balance Sheet And Financial Health

Exponent’s balance sheet remains solid, with $258.9 million in cash and equivalents and total debt of $81.5 million, reflecting a conservative leverage profile. The company’s financial health is further underscored by its ability to generate consistent free cash flow, which supports both organic growth initiatives and shareholder returns. The low debt-to-equity ratio highlights a prudent approach to capital structure management.

Growth Trends And Dividend Policy

Exponent has demonstrated steady growth, driven by demand for specialized consulting services in regulated industries. The company’s dividend policy is sustainable, with a dividend per share of $1.14, representing a payout ratio of approximately 54% of net income. This balance allows for reinvestment in growth while providing shareholders with a reliable income stream.

Valuation And Market Expectations

Exponent’s valuation reflects its premium positioning in the consulting sector, trading at a P/E multiple that aligns with its consistent earnings growth and high margins. Market expectations are likely anchored to the company’s ability to maintain its competitive edge and expand into adjacent technical domains, supported by its strong client relationships and reputation.

Strategic Advantages And Outlook

Exponent’s strategic advantages include its deep technical expertise, brand credibility, and diversified client base. The outlook remains positive, with growth opportunities in emerging areas such as environmental sustainability, product safety, and digital forensics. The company’s focus on high-value consulting and low capital intensity positions it well for sustained profitability and market leadership.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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