As of 2026-01-09, the Intrinsic Value of Franklin Covey Co (FC) is 15.06 USD. This FC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.91 USD, the upside of Franklin Covey Co is -15.90%.
The range of the Intrinsic Value is 11.45 - 23.87 USD
Based on its market price of 17.91 USD and our intrinsic valuation, Franklin Covey Co (FC) is overvalued by 15.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.45 - 23.87 | 15.06 | -15.9% |
| DCF (Growth 10y) | 14.33 - 29.19 | 18.69 | 4.4% |
| DCF (EBITDA 5y) | 18.62 - 24.64 | 20.60 | 15.0% |
| DCF (EBITDA 10y) | 20.54 - 28.64 | 23.40 | 30.6% |
| Fair Value | 6.31 - 6.31 | 6.31 | -64.78% |
| P/E | 7.75 - 29.86 | 14.00 | -21.8% |
| EV/EBITDA | 16.27 - 26.66 | 19.84 | 10.8% |
| EPV | 20.77 - 25.92 | 23.35 | 30.4% |
| DDM - Stable | 2.45 - 7.66 | 5.05 | -71.8% |
| DDM - Multi | 11.23 - 27.73 | 16.04 | -10.4% |
| Market Cap (mil) | 217.79 |
| Beta | 1.73 |
| Outstanding shares (mil) | 12.16 |
| Enterprise Value (mil) | 186.91 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.09% |
| Cost of Debt | 5.56% |
| WACC | 9.07% |