FCFS
FirstCash Inc
Price:  
121.61 
USD
Volume:  
303,658.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FCFS Intrinsic Value

22.80 %
Upside

What is the intrinsic value of FCFS?

As of 2025-04-23, the Intrinsic Value of FirstCash Inc (FCFS) is 149.35 USD. This FCFS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.61 USD, the upside of FirstCash Inc is 22.80%.

The range of the Intrinsic Value is 94.59 - 302.83 USD

Is FCFS undervalued or overvalued?

Based on its market price of 121.61 USD and our intrinsic valuation, FirstCash Inc (FCFS) is undervalued by 22.80%.

121.61 USD
Stock Price
149.35 USD
Intrinsic Value
Intrinsic Value Details

FCFS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 94.59 - 302.83 149.35 22.8%
DCF (Growth 10y) 121.93 - 356.02 183.99 51.3%
DCF (EBITDA 5y) 89.62 - 128.50 109.78 -9.7%
DCF (EBITDA 10y) 115.15 - 170.93 142.32 17.0%
Fair Value 103.41 - 103.41 103.41 -14.97%
P/E 57.01 - 90.08 63.39 -47.9%
EV/EBITDA 57.19 - 113.05 88.89 -26.9%
EPV 74.73 - 124.65 99.69 -18.0%
DDM - Stable 48.93 - 172.38 110.65 -9.0%
DDM - Multi 65.20 - 178.61 95.53 -21.4%

FCFS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,443.26
Beta -0.12
Outstanding shares (mil) 44.76
Enterprise Value (mil) 6,997.51
Market risk premium 4.60%
Cost of Equity 7.65%
Cost of Debt 5.18%
WACC 6.74%