EN DE

EPC Groupe (EXPL) Fair Value & Analysis

Basic Materials · FR · Market cap €610M

EG EPC Groupe EXPL · PA
Price€278.00
Fair Value€189.08
Upside-32.0%
Quality54/100
Watch EPC Groupe for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.2% net margin
Low debt · generates free cash flow
1.02% dividend yield
Mixed vs. peers (6/14)
Moderate moat 48/100
Evidence: High Range €117.51 – €278.59 Share as image

Fair value as of: Jul 20, 2026

From 25 valuation models · updated 20 days ago

Fair value updated Jul 20, 2026, revised from €197.31 to €189.08 (−4.2%) since Jul 16, 2026.

A solid business, but screening 32% overvalued on our models.

What matters now

  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (€117.51 to €278.59) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€294.00 €43.21 Fair Value €189.08 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range €43.21 – €294.00 · fair‑value band €117.51 – €278.59 · the €278.00 price screens above the €189.08 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

EPC Groupe (EXPL) currently trades at €278.00, while our model-based Fair Value estimate is €189.08, implying the stock looks roughly 32.0% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, EPC Groupe generated revenue of €544M at a net margin of 5.2%. Revenue grew 12.2% year over year. It earns a return on equity of 16.4%. Net debt stands at €77.1M. Fundamentals as of Jul 20, 2026

Our scenario range runs from €117.51 (bear case) to €278.59 (bull case); at €278.00, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 8% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -32%, EXPL screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF €95.06 €130.40 €172.96 80
Residual Income €82.71 €103.72 €251.06 76
Rev-Margin DCF €111.14 €179.59 €254.48 74
All 25 models by family
DCF Models
FCF DCF €93.62 €133.08 €183.08 38
Owner Earnings €117.52 €166.00 €227.43 31
5Y Revenue Exit €111.14 €178.86 €263.20 39
5Y EBITDA Exit €147.32 €244.16 €353.96 41
5Y P/E Exit €119.77 €194.44 €269.89 38
10Y Revenue Exit €99.09 €154.79 €225.37 36
10Y EBITDA Exit €123.39 €195.43 €286.60 37
10Y P/E Exit €107.55 €164.48 €229.89 35
Earnings-Based
Graham-Dodd €90.66 €234.39 €305.40 54
PEG = 1.0 €44.24 €63.20 €82.15 46
EPV €94.48 €108.85 €120.83 59
Dividend Discount
Gordon GGM €11.61 €20.16 €28.79 70
DDM Multi-Stage €11.61 €16.77 €21.59 61
Multiples
P/E Multiple €169.99 €226.65 €283.31 63
P/S Multiple €169.99 €226.65 €283.31 58
P/B Multiple €169.99 €226.65 €283.31 55
EV/EBIT €154.15 €209.16 €264.18 53
EV/EBITDA €212.45 €286.91 €361.36 54
EV/Revenue €132.14 €193.45 €254.75 43
Asset-Based
NCAV (Graham) €43.88 €58.80 €87.75 50
Growth DCF
Growth DCF €95.06 €130.40 €172.96 80
Rev-Margin DCF €111.14 €179.59 €254.48 74
Economic Profit
Residual Income €82.71 €103.72 €251.06 76
ROIC Compounder €95.52 €115.15 €136.48 72
Growth Earnings
Growth-Adj P/E €134.86 €192.65 €250.45 68

Widest divergence: Multiples (€226.65) versus Dividend Discount (€16.77). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €544M
Revenue growth (YoY) +12.2%
Net margin 5.2%
Return on equity 16.4%
Free cash flow €24.8M FY2025
P/E ratio 21.4
More key figures
Operating margin 6.5%
EPS (TTM) €13.31
Dividend yield 1.0%
EPS growth (YoY) +34.0%
Net debt €77.1M FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 73

Profitability 45
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 76
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 82
Distance to the 52-week high (market factor)
Net Issuance 64
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

EPC Groupe engages in the manufacture, storage, and distribution of explosives in Europe, Africa, Asia Pacific, and the Americas. The company also provides drilling and mining services; logistics services; and demolition services, including mechanical demolition, deconstruction and blasting of buildings, waste management, and asbestos removal.

Full company description

EPC Groupe engages in the manufacture, storage, and distribution of explosives in Europe, Africa, Asia Pacific, and the Americas. The company also provides drilling and mining services; logistics services; and demolition services, including mechanical demolition, deconstruction and blasting of buildings, waste management, and asbestos removal. In addition, it engages in underground, tunnels and infrastructure works; and training services. It serves customers operating in the mining, cement, aggregates, civil engineering, and defense industries. EPC Groupe was founded in 1893 and is headquartered in Paris, France. EPC Groupe operates as a subsidiary of Ste E.J. Barbier.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

EPC Groupe reported revenue of €539M in FY2025 versus €378M in FY2021, a compound +9.3%/yr. Reported net income was €28.5M in FY2025, compounding +48.5%/yr from FY2021.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€539M
Latest YoY
+10.0%
Avg. growth/yr (3Y)
+4.9%
Avg. growth/yr (5Y)
+9.8%
Avg. growth/yr (16Y)
+4.4%
Revenue +9.3%/yr
FY21 €378M
FY22 €468M
FY23 €482M
FY24 €490M
FY25 €539M
Net income +48.5%/yr
FY21 €5.9M
FY22 €17.7M
FY23 €21.3M
FY24 €23.4M
FY25 €28.5M

EXPL screens 32% overvalued. Compare with Linde plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "EPC Groupe Fair Value". https://www.fairvalue-calculator.com/stock/EXPL

Peer Group

Specialty Chemicals · 676 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 54 · Above median
Fair Value upside −32% · Below median
Return on equity (TTM) 16% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 6% · Below median
Revenue growth 12% · Above median
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.34× · Higher than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 21.4× · Cheaper than median
P/B 3.75× · Pricier than 75% of peers
P/S (TTM) 1.29× · Pricier than median
P/FCF 28.4× · Pricier than 75% of peers
EV/EBITDA 14.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 61 · sector 19
PAST 66 · sector 23
HEALTH 83 · sector 95
DIVIDEND 20 · sector 25

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare EPC Groupe with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is EPC Groupe (EXPL) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of €189.08 versus a price of €278.00, about −32% (overvalued).
What is the fair value of EXPL?
Our model-based fair value for EPC Groupe is €189.08 (as of Jul 20, 2026), built from audited fundamentals. The current price is €278.00.
What is the quality score of EXPL?
EPC Groupe has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of EPC Groupe (EXPL)?
EPC Groupe reported trailing-twelve-month revenue of about €544M (latest available figure, as of Jul 20, 2026).
What is the net profit margin of EXPL?
The net profit margin of EPC Groupe is about 5.2%, meaning it keeps roughly 5.2% of revenue as net income. Based on the latest reported figures.
Does EPC Groupe pay a dividend?
EPC Groupe currently shows a dividend yield of about 1.07% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track EPC Groupe and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.