Previous Close | $74.32 |
Intrinsic Value | $9.21 |
Upside potential | -88% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |