MARTIN MARIETTA MATERIALS INC (MLM)
Mining & Quarrying of Nonmetallic Minerals (No Fuels) · Materials · $22.5B
Intrinsic Value (Consensus)
$257.44
Current Price
$375.40
Margin of Safety
-31.4%
31.4% Above Intrinsic Value
Value: $257
Price: $375
Valuation Model Estimates
Current Price: $375.40
DCF (Discounted Cash Flow)
$206.51
Graham Number
$265.63
Earnings Power Value
$182.23
Relative Value (P/E)
$375.40
Dividend Discount Model
$10.00
Consensus Value
$257.44
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $18.77
- EPS (Forward)
- $19.15
- Book Value
- $167.07
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 11.3%
- Debt/Equity
- 53%
- Revenue Growth
- 233.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance