Expand Energy Corp
NASDAQ:EXE

Watchlist Manager
Expand Energy Corp Logo
Expand Energy Corp
NASDAQ:EXE
Watchlist
Price: 119.07 USD -3.08% Market Closed
Market Cap: 28.4B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+4%
5Y
+83%
10Y
-38%
Operating Income
+
3Y
-52%
5Y
+6 475%
10Y
+22%
Net Income
+
3Y
-69%
5Y
-
10Y
-

Earnings Waterfall
Expand Energy Corp

Revenue
10.8B USD
Cost of Revenue
-3.1B USD
Gross Profit
7.7B USD
Operating Expenses
-6.4B USD
Operating Income
1.3B USD
Other Expenses
-448m USD
Net Income
867m USD

Income Statement
Expand Energy Corp

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
98
100
101
103
112
122
136
150
154
164
155
163
163
164
189
199
226
250
269
285
300
305
319
360
360
417
402
323
192
144
141
174
227
244
210
143
99
52
23
24
30
29
45
79
84
94
125
130
169
210
218
190
173
179
190
263
329
371
403
430
451
482
513
542
738
789
833
878
722
698
694
682
657
657
619
467
418
209
90
82
84
94
112
148
147
154
140
110
104
86
84
81
123
163
203
240
Revenue
969
N/A
782
-19%
700
-10%
657
-6%
739
+12%
1 025
+39%
1 261
+23%
1 519
+20%
1 717
+13%
1 904
+11%
2 049
+8%
2 224
+9%
2 709
+22%
2 930
+8%
3 403
+16%
3 856
+13%
4 665
+21%
5 827
+25%
6 363
+9%
7 209
+13%
7 326
+2%
6 960
-5%
7 481
+7%
7 579
+1%
7 800
+3%
7 832
+0%
5 272
-33%
10 736
+104%
11 629
+8%
12 013
+3%
14 142
+18%
8 461
-40%
7 702
-9%
8 505
+10%
8 843
+4%
9 614
+9%
9 366
-3%
8 180
-13%
9 487
+16%
10 883
+15%
11 635
+7%
12 442
+7%
12 513
+1%
11 506
-8%
12 316
+7%
13 322
+8%
14 606
+10%
16 503
+13%
19 080
+16%
20 702
+9%
21 180
+2%
22 016
+4%
23 125
+5%
21 297
-8%
19 666
-8%
17 339
-12%
12 764
-26%
12 928
+1%
11 029
-15%
9 929
-10%
7 872
-21%
8 672
+10%
9 331
+8%
8 998
-4%
9 563
+6%
9 315
-3%
9 305
0%
9 796
+5%
10 294
+5%
9 966
-3%
10 080
+1%
9 720
-4%
8 552
-12%
8 900
+4%
7 022
-21%
5 907
-16%
5 266
-11%
3 827
-27%
4 011
+5%
3 939
-2%
5 792
+47%
5 317
-8%
8 125
+53%
10 402
+28%
11 443
+10%
13 822
+21%
11 742
-15%
10 090
-14%
7 775
-23%
5 813
-25%
4 897
-16%
4 031
-18%
4 196
+4%
5 319
+27%
8 502
+60%
10 823
+27%
Gross Profit
Cost of Revenue
(253)
(220)
(228)
(246)
(294)
(380)
(465)
(555)
(626)
(686)
(771)
(868)
(1 064)
(970)
(846)
(720)
(1 883)
(608)
(659)
(709)
(2 256)
(751)
(810)
(870)
(2 919)
(1 055)
(1 165)
(1 284)
(4 821)
(1 306)
(1 251)
(1 179)
(3 481)
(1 168)
(1 187)
(1 213)
(4 610)
(1 314)
(1 410)
(1 543)
(6 634)
(1 807)
(1 885)
(1 924)
(1 957)
(1 977)
(2 017)
(2 083)
(3 719)
(3 737)
(3 791)
(3 602)
(4 063)
(4 279)
(4 506)
(4 899)
(3 282)
(4 618)
(4 502)
(4 397)
(2 639)
(2 445)
(2 281)
(2 168)
(2 123)
(2 145)
(2 131)
(2 120)
(2 062)
(1 967)
(1 940)
(1 870)
(1 827)
(1 847)
(1 756)
(1 673)
(1 604)
(1 470)
(1 410)
(1 373)
(1 387)
(1 475)
(1 598)
(1 732)
(1 776)
(1 825)
(1 712)
(1 530)
(1 376)
(1 173)
(1 058)
(979)
(1 448)
(1 945)
(2 487)
(3 099)
Gross Profit
716
N/A
477
-33%
450
-6%
421
-6%
444
+6%
645
+45%
796
+23%
964
+21%
1 092
+13%
1 218
+12%
1 278
+5%
1 356
+6%
1 645
+21%
1 959
+19%
2 557
+30%
3 137
+23%
2 782
-11%
5 219
+88%
5 704
+9%
6 500
+14%
5 070
-22%
6 209
+22%
6 671
+7%
6 709
+1%
4 881
-27%
6 777
+39%
4 107
-39%
9 452
+130%
6 808
-28%
10 707
+57%
12 891
+20%
7 282
-44%
4 221
-42%
7 337
+74%
7 656
+4%
8 401
+10%
4 756
-43%
6 866
+44%
8 077
+18%
9 340
+16%
5 001
-46%
10 635
+113%
10 628
0%
9 582
-10%
10 359
+8%
11 345
+10%
12 589
+11%
14 420
+15%
15 361
+7%
16 965
+10%
17 389
+2%
18 414
+6%
19 062
+4%
17 018
-11%
15 160
-11%
12 440
-18%
9 482
-24%
8 310
-12%
6 527
-21%
5 532
-15%
5 233
-5%
6 227
+19%
7 050
+13%
6 830
-3%
7 440
+9%
7 170
-4%
7 174
+0%
7 676
+7%
8 232
+7%
7 999
-3%
8 140
+2%
7 850
-4%
6 725
-14%
7 053
+5%
5 266
-25%
4 234
-20%
3 662
-14%
2 357
-36%
2 601
+10%
2 566
-1%
4 405
+72%
3 842
-13%
6 527
+70%
8 670
+33%
9 667
+11%
11 997
+24%
10 030
-16%
8 560
-15%
6 399
-25%
4 640
-27%
3 839
-17%
3 052
-21%
2 748
-10%
3 374
+23%
6 015
+78%
7 724
+28%
Operating Income
Operating Expenses
(196)
(208)
(222)
(235)
(253)
(282)
(326)
(368)
(410)
(460)
(510)
(572)
(648)
(953)
(1 304)
(1 748)
(1 009)
(2 800)
(2 970)
(3 148)
(1 657)
(3 262)
(3 562)
(3 838)
(2 231)
(4 717)
(5 415)
(5 997)
(2 521)
(5 739)
(4 927)
(4 275)
(1 964)
(4 445)
(4 780)
(5 191)
(2 067)
(5 678)
(6 341)
(6 973)
(2 471)
(7 811)
(7 816)
(8 087)
(8 658)
(9 315)
(10 246)
(11 794)
(12 800)
(14 008)
(15 138)
(15 426)
(15 455)
(14 176)
(12 985)
(11 360)
(9 576)
(8 397)
(7 171)
(6 248)
(6 490)
(6 819)
(6 565)
(6 245)
(7 064)
(7 301)
(7 863)
(8 322)
(7 332)
(7 344)
(7 079)
(6 903)
(6 650)
(6 206)
(5 102)
(4 214)
(3 298)
(2 599)
(2 871)
(3 083)
(3 681)
(4 234)
(5 169)
(5 958)
(6 118)
(5 936)
(5 251)
(4 716)
(4 186)
(3 900)
(3 420)
(2 869)
(3 561)
(4 485)
(5 588)
(6 409)
Selling, General & Administrative
(14)
(15)
(16)
(16)
(18)
(19)
(21)
(22)
(24)
(28)
(31)
(35)
(37)
(278)
(552)
(912)
(64)
(1 648)
(1 756)
(1 808)
(194)
(1 699)
(1 868)
(1 992)
(243)
(2 607)
(3 224)
(3 801)
(377)
(3 642)
(3 040)
(2 559)
(349)
(2 976)
(3 271)
(3 605)
(453)
(3 996)
(4 623)
(5 191)
(548)
(5 732)
(5 487)
(5 428)
(5 847)
(6 366)
(7 248)
(8 893)
(9 918)
(11 123)
(12 246)
(12 546)
(12 558)
(11 255)
(10 164)
(8 739)
(7 365)
(6 599)
(5 702)
(5 022)
(5 018)
(5 421)
(5 250)
(4 958)
(4 931)
(4 893)
(5 193)
(5 480)
(5 493)
(5 471)
(5 103)
(4 751)
(4 318)
(3 796)
(3 121)
(2 656)
(2 156)
(1 898)
(2 103)
(2 256)
(2 612)
(2 936)
(3 641)
(4 226)
(4 357)
(4 166)
(3 544)
(3 056)
(2 626)
(2 310)
(1 856)
(1 335)
(1 496)
(2 092)
(2 735)
(3 208)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
(55)
(70)
(85)
(102)
(76)
(69)
(70)
(51)
(56)
(51)
(37)
(16)
(7)
(5)
(4)
(6)
(10)
(16)
(17)
0
(25)
(26)
(28)
(15)
(22)
(17)
(15)
(4)
(15)
(32)
(33)
Depreciation & Amortization
(182)
(193)
(206)
(219)
(235)
(264)
(305)
(346)
(386)
(432)
(479)
(538)
(611)
(675)
(753)
(835)
(945)
(1 083)
(1 213)
(1 340)
(1 463)
(1 563)
(1 694)
(1 846)
(1 988)
(2 110)
(2 191)
(2 196)
(2 144)
(2 097)
(1 887)
(1 716)
(1 615)
(1 469)
(1 509)
(1 586)
(1 614)
(1 682)
(1 718)
(1 782)
(1 923)
(2 079)
(2 329)
(2 659)
(2 811)
(2 949)
(2 998)
(2 901)
(2 882)
(2 885)
(2 892)
(2 880)
(2 897)
(2 921)
(2 821)
(2 621)
(2 211)
(1 798)
(1 469)
(1 226)
(1 107)
(1 033)
(950)
(922)
(1 697)
(1 938)
(2 186)
(2 343)
(1 737)
(1 797)
(1 906)
(2 074)
(2 264)
(2 348)
(1 926)
(1 523)
(1 097)
(688)
(759)
(817)
(991)
(1 206)
(1 428)
(1 640)
(1 753)
(1 734)
(1 659)
(1 601)
(1 527)
(1 536)
(1 508)
(1 461)
(1 729)
(2 041)
(2 462)
(2 868)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(70)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(365)
(365)
(365)
(365)
(416)
(415)
(414)
(414)
0
0
0
(8)
(17)
(6)
(4)
2
(29)
(6)
(4)
(6)
(72)
(82)
(84)
(75)
(8)
(11)
(22)
(31)
(18)
(32)
(39)
(58)
(332)
(337)
(359)
(300)
Operating Income
520
N/A
354
-32%
251
-29%
176
-30%
192
+9%
363
+89%
471
+30%
596
+27%
682
+14%
758
+11%
768
+1%
784
+2%
997
+27%
1 006
+1%
1 253
+24%
1 389
+11%
1 773
+28%
2 418
+36%
2 734
+13%
3 352
+23%
3 413
+2%
2 947
-14%
3 109
+5%
2 871
-8%
2 650
-8%
2 060
-22%
(1 308)
N/A
3 455
N/A
4 287
+24%
4 968
+16%
7 964
+60%
3 007
-62%
2 257
-25%
2 892
+28%
2 876
-1%
3 210
+12%
2 689
-16%
1 188
-56%
1 736
+46%
2 367
+36%
2 530
+7%
2 824
+12%
2 812
0%
1 495
-47%
1 701
+14%
2 030
+19%
2 343
+15%
2 626
+12%
2 561
-2%
2 957
+15%
2 251
-24%
2 988
+33%
3 607
+21%
2 842
-21%
2 175
-23%
1 080
-50%
(94)
N/A
(87)
+7%
(644)
-640%
(716)
-11%
(1 257)
-76%
(592)
+53%
485
N/A
585
+21%
376
-36%
(131)
N/A
(689)
-426%
(646)
+6%
900
N/A
655
-27%
1 061
+62%
947
-11%
75
-92%
847
+1 029%
164
-81%
20
-88%
364
+1 720%
(242)
N/A
(270)
-12%
(517)
-91%
724
N/A
(392)
N/A
1 358
N/A
2 712
+100%
3 549
+31%
6 061
+71%
4 779
-21%
3 844
-20%
2 213
-42%
740
-67%
419
-43%
183
-56%
(813)
N/A
(1 111)
-37%
427
N/A
1 315
+208%
Pre-Tax Income
Interest Income Expense
(98)
(100)
(101)
(108)
(129)
(139)
(153)
(163)
(156)
(166)
(157)
(165)
(167)
(164)
(189)
(199)
(220)
(133)
(152)
(167)
(183)
(307)
(235)
(277)
(318)
(344)
(397)
(315)
(309)
(158)
(127)
(135)
(152)
(139)
(73)
116
208
238
216
93
112
76
1 011
959
913
871
(165)
(196)
(450)
(385)
(356)
(341)
(97)
(163)
(200)
(277)
(413)
(427)
(403)
(356)
(433)
(456)
(485)
(525)
(601)
(529)
(591)
(642)
(633)
(632)
(652)
(664)
(651)
(635)
(597)
(445)
(331)
(209)
(90)
(82)
(84)
(93)
(111)
(146)
(147)
(152)
(138)
(109)
(104)
(86)
(84)
(81)
(123)
(163)
(203)
(240)
Non-Reccuring Items
(87)
(11)
(11)
(11)
(3)
(2)
(2)
(2)
(27)
(34)
(34)
(33)
(29)
(23)
(91)
(92)
(70)
0
0
0
0
0
0
0
0
0
0
(31)
(3 014)
(12 797)
(12 847)
(12 958)
(11 404)
(1 623)
(1 642)
(1 611)
(29)
(24)
(138)
(30)
215
213
152
(3 208)
(3 595)
(3 712)
(3 677)
(330)
(695)
(575)
(541)
(540)
(332)
(5 339)
(10 594)
(16 126)
(18 599)
(14 565)
(10 216)
(5 838)
(2 918)
(2 350)
(1 122)
18
(281)
34
(158)
(280)
(116)
(235)
(226)
(14)
(102)
(8 855)
(8 572)
(9 262)
(9 818)
4 595
4 338
4 969
5 549
251
272
261
226
328
786
795
929
614
122
124
9
7
37
30
Gain/Loss on Disposition of Assets
27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
16
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(1)
31
34
36
7
7
3
1
3
3
4
5
4
6
7
9
10
17
20
23
25
25
22
18
15
(3)
(6)
(19)
27
6
4
(13)
11
(34)
(38)
7
16
16
26
14
23
28
30
17
7
8
5
24
26
26
31
20
22
22
14
13
8
5
9
18
19
19
15
12
6
2
60
62
67
77
30
19
30
13
0
0
16
34
37
35
33
25
25
29
23
17
31
42
79
89
87
89
86
74
69
69
Pre-Tax Income
362
N/A
274
-24%
173
-37%
92
-47%
67
-27%
228
+239%
319
+40%
433
+36%
501
+16%
562
+12%
581
+3%
591
+2%
805
+36%
826
+3%
979
+19%
1 107
+13%
1 493
+35%
2 303
+54%
2 602
+13%
3 208
+23%
3 255
+1%
2 665
-18%
2 896
+9%
2 612
-10%
2 347
-10%
1 713
-27%
(1 711)
N/A
3 090
N/A
991
-68%
(7 981)
N/A
(5 006)
+37%
(10 099)
-102%
(9 288)
+8%
1 096
N/A
1 123
+2%
1 722
+53%
2 884
+67%
1 418
-51%
1 840
+30%
2 444
+33%
2 880
+18%
3 141
+9%
4 005
+28%
(737)
N/A
(974)
-32%
(803)
+18%
(1 494)
-86%
2 124
N/A
1 442
-32%
2 023
+40%
1 385
-32%
2 127
+54%
3 200
+50%
(2 638)
N/A
(8 605)
-226%
(15 310)
-78%
(19 098)
-25%
(15 074)
+21%
(11 254)
+25%
(6 892)
+39%
(4 589)
+33%
(3 379)
+26%
(1 107)
+67%
90
N/A
(500)
N/A
(624)
-25%
(1 378)
-121%
(1 506)
-9%
218
N/A
(135)
N/A
221
N/A
304
+38%
(639)
N/A
(8 630)
-1 251%
(9 004)
-4%
(9 687)
-8%
(9 769)
-1%
4 178
N/A
4 015
-4%
4 405
+10%
6 222
+41%
(209)
N/A
1 544
N/A
2 856
+85%
3 651
+28%
6 254
+71%
5 458
-13%
4 572
-16%
3 117
-32%
1 357
-56%
544
-60%
315
-42%
(841)
N/A
(1 193)
-42%
330
N/A
1 174
+256%
Net Income
Tax Provision
(144)
(109)
(68)
(36)
(27)
(89)
(123)
(165)
(190)
(210)
(214)
(215)
(290)
(298)
(355)
(402)
(545)
(855)
(989)
(1 222)
(1 252)
(1 028)
(1 101)
(994)
(892)
(650)
664
(1 187)
(387)
2 975
1 834
3 798
3 483
(423)
(437)
(671)
(1 110)
(544)
(712)
(952)
(1 123)
(1 227)
(1 563)
286
380
315
594
(813)
(548)
(765)
(522)
(812)
(1 144)
509
2 156
3 530
4 463
3 092
1 586
649
190
189
188
188
(2)
(1)
9
8
10
324
315
317
331
30
30
29
19
63
63
73
106
95
18
(66)
1 285
835
785
858
(698)
(301)
(106)
(61)
127
204
(124)
(307)
Income from Continuing Operations
217
166
105
57
40
139
196
267
311
352
367
376
515
528
624
704
948
1 447
1 614
1 986
2 003
1 637
1 795
1 618
1 455
1 063
(1 047)
1 903
604
(5 006)
(3 172)
(6 301)
(5 805)
673
686
1 051
1 774
874
1 128
1 492
1 757
1 914
2 442
(451)
(594)
(488)
(900)
1 311
894
1 258
863
1 315
2 056
(2 129)
(6 449)
(11 780)
(14 635)
(11 982)
(9 668)
(6 243)
(4 399)
(3 190)
(919)
278
(502)
(625)
(1 369)
(1 498)
228
189
536
621
(308)
(8 600)
(8 974)
(9 658)
(9 750)
4 241
4 078
4 478
6 328
(114)
1 562
2 790
4 936
7 089
6 243
5 430
2 419
1 056
438
254
(714)
(989)
206
867
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
(25)
0
0
0
0
0
0
(15)
(39)
(105)
(146)
(175)
(195)
(174)
(171)
(170)
(167)
(161)
(153)
(139)
(117)
(96)
(79)
(50)
(31)
(13)
(1)
9
8
7
7
(3)
(3)
(2)
(1)
(2)
(1)
(1)
(1)
0
16
16
16
16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
215
N/A
115
-46%
99
-15%
48
-52%
30
-37%
130
+332%
184
+41%
252
+37%
291
+15%
325
+12%
335
+3%
338
+1%
439
+30%
454
+3%
547
+21%
611
+12%
880
+44%
1 364
+55%
1 517
+11%
1 891
+25%
1 904
+1%
1 532
-20%
1 693
+11%
1 516
-10%
1 233
-19%
855
-31%
(1 281)
N/A
1 664
N/A
504
-70%
(5 100)
N/A
(3 221)
+37%
(6 325)
-96%
(5 853)
+7%
625
N/A
624
0%
953
+53%
1 663
+75%
726
-56%
958
+32%
1 321
+38%
1 570
+19%
1 704
+9%
2 166
+27%
(768)
N/A
(940)
-22%
(854)
+9%
(1 325)
-55%
886
N/A
474
-47%
832
+76%
519
-38%
532
+3%
1 273
+139%
(2 882)
N/A
(7 178)
-149%
(12 042)
-68%
(14 856)
-23%
(12 185)
+18%
(9 852)
+19%
(6 414)
+35%
(4 915)
+23%
(3 729)
+24%
(1 441)
+61%
(225)
+84%
(631)
-180%
(714)
-13%
(1 456)
-104%
(1 584)
-9%
133
N/A
95
-29%
442
+365%
510
+15%
(416)
N/A
(8 691)
-1 989%
(9 042)
-4%
(9 686)
-7%
(9 756)
-1%
4 241
N/A
4 078
-4%
4 478
+10%
6 328
+41%
(114)
N/A
1 562
N/A
2 790
+79%
4 869
+75%
7 022
+44%
6 176
-12%
5 363
-13%
2 419
-55%
1 056
-56%
438
-59%
254
-42%
(714)
N/A
(989)
-39%
206
N/A
867
+321%
EPS (Diluted)
247.53
N/A
139.65
-44%
102.8
-26%
57.47
-44%
34.91
-39%
112.98
+224%
139.41
+23%
189.63
+36%
224.68
+18%
216.92
-3%
207.63
-4%
200
-4%
287.09
+44%
258.44
-10%
300.8
+16%
332.39
+11%
479.87
+44%
632.97
+32%
708.82
+12%
782.95
+10%
830.4
+6%
593.79
-28%
651.65
+10%
586.46
-10%
506.36
-14%
346.85
-32%
-491.74
N/A
565.98
N/A
184.95
-67%
-1 708.54
N/A
-355.08
+79%
-2 134.16
-501%
-1 912.75
+10%
193.19
N/A
196.53
+2%
182.32
-7%
471.1
+158%
229.02
-51%
218.67
-5%
350.86
+60%
417.55
+19%
530.84
+27%
667.48
+26%
-238.5
N/A
-292.38
-23%
-262.36
+10%
-397.77
-52%
270.12
N/A
145.18
-46%
234.49
+62%
157.51
-33%
161.21
+2%
329.79
+105%
-872.01
N/A
-2 168.58
-149%
-3 632.57
-68%
-4 488.22
-24%
-3 648.2
+19%
-2 721.54
+25%
-1 650.96
+39%
-1 286.65
+22%
-822.27
+36%
-258.7
+69%
-49.5
+81%
-139.29
-181%
-157.44
-13%
-320.35
-103%
-348.13
-9%
29.26
N/A
0.06
-100%
0.27
+350%
0.3
+11%
-49.97
N/A
-891.11
-1 683%
-924.63
-4%
-990.38
-7%
-998.26
-1%
39.57
N/A
41.64
+5%
45.59
+9%
54.39
+19%
-0.94
N/A
10.44
N/A
19.32
+85%
33.36
+73%
48.51
+45%
43.1
-11%
37.67
-13%
16.92
-55%
7.44
-56%
3.33
-55%
1.89
-43%
-4.55
N/A
-4.21
+7%
0.85
N/A
3.61
+325%

See Also

Summary
EXE intrinsic value, competitors valuation, and company profile.
DCF Valuation
EXE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EXE stock valuation using valuation multiples.
Wall Street Estimates
EXE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EXE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.