As of 2024-07-27, the Intrinsic Value of Franklin Covey Co (FC) is
40.33 USD. This FC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.77 USD, the upside of Franklin Covey Co is
%.
The range of the Intrinsic Value is 29.65 - 66.99 USD
40.33 USD
Intrinsic Value
FC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.65 - 66.99 |
40.33 |
-5.7% |
| DCF (Growth 10y) |
38.24 - 83.47 |
51.27 |
19.9% |
| DCF (EBITDA 5y) |
28.82 - 43.05 |
33.89 |
-20.8% |
| DCF (EBITDA 10y) |
35.48 - 53.10 |
41.92 |
-2.0% |
| Fair Value |
6.97 - 6.97 |
6.97 |
-83.69% |
| P/E |
29.63 - 38.39 |
35.15 |
-17.8% |
| EV/EBITDA |
20.81 - 42.29 |
28.20 |
-34.1% |
| EPV |
20.59 - 25.84 |
23.21 |
-45.7% |
| DDM - Stable |
13.54 - 42.66 |
28.10 |
-34.3% |
| DDM - Multi |
25.70 - 62.87 |
36.47 |
-14.7% |
FC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
559.86 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
13.09 |
| Enterprise Value (mil) |
531.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.08% |
| Cost of Debt |
5.15% |
| WACC |
8.93% |