US · EXPO
Exponent, Inc.
- Sector
- Industrials · Consulting Services
- Headquarters
- Menlo Park, CA 94025
- Website
- exponent.com
Price · as of 2026-01-02
$65.28
Market cap 3.63B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $57.45 | -11.99% |
| Intrinsic Value(DCF) | $128.15 | +96.31% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $25.30 | -61.25% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $5.07 | $176.46 | |||
| 2022 | |||||
| 2023 | |||||
| 2024 | |||||
| 2025 | $81.74 | $5,216.74 | $1.65 | $57.71 | |
| 2026 | $73.78 | $57.45 | $636.67 | $0.00 | $25.30 |
AI valuation
Our deep-learning model estimates Exponent, Inc.'s (EXPO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $57.45
- Current price
- $65.28
- AI upside
- -11.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$128.15
+96.31% upside
Graham-Dodd
—
— upside
Graham Formula
$25.30
-61.25% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EXPO | Exponent, Inc. | $65.28 | 3.63B | -12% | +96% | — | -61% | 35.43 | 9.62 | 6.45 | 22.98 | — | 9.84 | 24.97% | 20.58% | 18.21% | 26.13% | 34.84% | 13.64% | 0.21 | — | 2.40 | 2.27 | -0.88 | -190.00% | 421.00% | -1109.00% | 3.26% | 0.74 | 49.44% | 1.64% | 58.10% | 4.22% | 30.19 | 29.56 | 6.21 | 8.67 |
| ATMU | Atmus Filtration Technolo… | $64.53 | 5.26B | -13% | -52% | -80% | -47% | 25.99 | 14.24 | 3.05 | 17.95 | 206.05 | 18.35 | 28.88% | 16.37% | 11.76% | 68.46% | 32.45% | 16.32% | 1.51 | 8.65 | 2.42 | 1.51 | 1.05 | 1261.00% | 567.00% | 16197.00% | 2.76% | 0.55 | 21.46% | 0.32% | 8.30% | 3.56% | 19.82 | 38.46 | 3.24 | 6.28 |
| BRC | Brady Corporation | $92.34 | 4.36B | -5% | -67% | -82% | -12% | 18.14 | 2.88 | 2.27 | 12.10 | — | 8.37 | 50.27% | 15.63% | 12.50% | 16.76% | 17.80% | 11.65% | 0.13 | 49.85 | 1.88 | 1.23 | -0.06 | -321.00% | 1284.00% | -1231.00% | 4.48% | 0.55 | 14.47% | 1.33% | 24.10% | 2.81% | 14.44 | 22.24 | 2.26 | 6.39 |
| CAAP | Corporación América Airpo… | $28.50 | 4.65B | +49% | +591% | -40% | +136% | 10.27 | 2.12 | 1.57 | 3.85 | 56.67 | -1.63 | 33.03% | 24.26% | 15.34% | 27.00% | 12.51% | 7.32% | 0.85 | 4.16 | 1.27 | 1.13 | 0.79 | 1812.00% | 3166.00% | 1336.00% | 13.54% | 0.67 | 21.67% | 0.00% | 0.00% | 8.56% | 7.93 | 9.02 | 1.92 | 1.73 |
| CXT | Crane NXT, Co. | $48.29 | 2.77B | +7% | +41% | -92% | -0% | 19.25 | 2.22 | 1.69 | 10.63 | — | -6.01 | 42.48% | 15.91% | 8.76% | 12.50% | 10.90% | 5.27% | 0.91 | 4.37 | 1.50 | 1.05 | 2.60 | -2163.00% | 1143.00% | 1755.00% | 7.10% | 0.42 | 10.23% | 1.40% | 26.90% | 1.40% | 14.04 | 18.65 | 2.23 | 1.82 |
| HAYW | Hayward Holdings, Inc. | $16.00 | 3.47B | +140% | -58% | -60% | -36% | 22.84 | 2.17 | 3.08 | 10.52 | 88.08 | 6.26 | 48.00% | 20.79% | 13.51% | 10.05% | 11.23% | 4.94% | 0.01 | 4.64 | 2.94 | 2.10 | -1.08 | 2593.00% | 671.00% | 2022.00% | 6.52% | 0.79 | 13.24% | 0.00% | 0.00% | 31.79% | 13.18 | 13.62 | 2.74 | 2.55 |
| HURN | Huron Consulting Group In… | $141.40 | 2.44B | +13% | +81% | -89% | -7% | 23.99 | 4.77 | 1.48 | 15.09 | — | -7.61 | 29.94% | 11.73% | 6.18% | 19.27% | 15.57% | 7.32% | 1.04 | 5.83 | 1.17 | 1.08 | 2.60 | -686.00% | 1434.00% | -504.00% | 7.26% | 0.50 | 18.38% | 0.00% | 0.00% | 6.62% | 15.27 | 16.64 | 1.79 | 3.69 |
| MYRG | MYR Group Inc. | $269.96 | 4.19B | -53% | +38% | -73% | -54% | 36.19 | 6.49 | 1.17 | 19.45 | 11.62 | 9.07 | 11.59% | 4.56% | 3.24% | 18.78% | 18.39% | 7.36% | 0.16 | 29.45 | 1.33 | 0.96 | -0.21 | 31148.00% | 879.00% | 197744.00% | 5.42% | 0.41 | 34.90% | 0.00% | 0.00% | 5.62% | 25.43 | 18.25 | 1.16 | 5.80 |
| SNDR | Schneider National, Inc. | $28.38 | 4.97B | -21% | -60% | -36% | -69% | — | 1.63 | 0.87 | 8.44 | — | 1.94 | 5.32% | 2.98% | 1.83% | 0.00% | 3.74% | 0.00% | 0.19 | 5.00 | 2.13 | 1.79 | 0.58 | -1061.00% | 725.00% | 13719.00% | 7.06% | 1.15 | 10.28% | 0.00% | — | 2.72% | 31.09 | 15.08 | 0.93 | 3.43 |
| VSEC | VSE Corporation | $227.07 | 4.69B | +36% | -61% | -78% | -88% | 88.07 | 3.27 | 4.24 | 4.22 | 364.88 | 9.39 | 0.00% | 96.48% | 4.81% | 4.41% | 58.04% | 2.84% | 0.04 | 52.20 | 3.76 | 1.10 | -0.02 | 2414.00% | 298.00% | -11103.00% | 0.12% | 0.11 | 0.40% | 0.00% | 0.00% | 10.07% | 4.37 | 822.06 | 4.22 | 7.75 |
| WSC | WillScot Holdings Corpora… | $21.61 | 3.93B | +42% | -59% | — | — | -74.93 | 4.64 | 1.74 | 13.56 | — | -6.35 | 46.79% | 21.43% | -2.32% | -5.65% | 9.38% | -0.89% | 4.84 | 2.20 | 0.86 | 0.67 | 6.91 | -29333.00% | -477.00% | 18117.00% | 18.58% | 1.25 | 14.80% | 1.29% | -96.50% | 3.80% | 16.57 | 10.98 | 3.55 | 0.94 |
About Exponent, Inc.
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.
- CEO
- Catherine Ford Corrigan
- Employees
- 966
- Beta
- 0.78
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($128.15 ÷ $65.28) − 1 = +96.31% (DCF, example).