FC
Franklin Covey Co
Price:  
36.57 
USD
Volume:  
44,108.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FC Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Franklin Covey Co (FC) is 43.10 USD. This FC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.57 USD, the upside of Franklin Covey Co is %.

The range of the Intrinsic Value is 30.60 - 78.67 USD

36.57 USD
Stock Price
43.10 USD
Intrinsic Value
Intrinsic Value Details

FC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.60 - 78.67 43.10 17.9%
DCF (Growth 10y) 39.30 - 97.91 54.67 49.5%
DCF (EBITDA 5y) 30.46 - 44.80 36.08 -1.3%
DCF (EBITDA 10y) 38.24 - 57.87 45.95 25.7%
Fair Value 6.44 - 6.44 6.44 -82.38%
P/E 22.47 - 39.43 33.09 -9.5%
EV/EBITDA 19.94 - 39.42 26.50 -27.5%
EPV 20.34 - 26.62 23.48 -35.8%
DDM - Stable 12.41 - 44.40 28.40 -22.3%
DDM - Multi 26.90 - 75.75 39.81 8.9%

FC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 485.28
Beta 0.42
Outstanding shares (mil) 13.27
Enterprise Value (mil) 455.52
Market risk premium 4.60%
Cost of Equity 8.94%
Cost of Debt 5.15%
WACC 8.79%