FC
Franklin Covey Co
Price:  
24.17 
USD
Volume:  
520,074.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FC Intrinsic Value

80.70 %
Upside

What is the intrinsic value of FC?

As of 2025-07-03, the Intrinsic Value of Franklin Covey Co (FC) is 43.68 USD. This FC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.17 USD, the upside of Franklin Covey Co is 80.70%.

The range of the Intrinsic Value is 30.63 - 84.96 USD

Is FC undervalued or overvalued?

Based on its market price of 24.17 USD and our intrinsic valuation, Franklin Covey Co (FC) is undervalued by 80.70%.

24.17 USD
Stock Price
43.68 USD
Intrinsic Value
Intrinsic Value Details

FC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.63 - 84.96 43.68 80.7%
DCF (Growth 10y) 34.47 - 90.29 48.00 98.6%
DCF (EBITDA 5y) 32.58 - 46.08 36.25 50.0%
DCF (EBITDA 10y) 36.26 - 53.22 41.48 71.6%
Fair Value 6.84 - 6.84 6.84 -71.68%
P/E 33.54 - 45.00 40.83 68.9%
EV/EBITDA 26.34 - 49.29 33.17 37.2%
EPV 27.05 - 36.88 31.96 32.2%
DDM - Stable 13.75 - 55.09 34.42 42.4%
DDM - Multi 24.65 - 77.90 37.58 55.5%

FC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 313.97
Beta 1.28
Outstanding shares (mil) 12.99
Enterprise Value (mil) 277.73
Market risk premium 4.60%
Cost of Equity 8.10%
Cost of Debt 5.24%
WACC 8.02%