As of 2025-12-21, the Intrinsic Value of FirstCash Inc (FCFS) is 190.28 USD. This FCFS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.06 USD, the upside of FirstCash Inc is 18.10%.
The range of the Intrinsic Value is 109.71 - 475.59 USD
Based on its market price of 161.06 USD and our intrinsic valuation, FirstCash Inc (FCFS) is undervalued by 18.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 109.71 - 475.59 | 190.28 | 18.1% |
| DCF (Growth 10y) | 138.07 - 533.52 | 225.79 | 40.2% |
| DCF (EBITDA 5y) | 108.29 - 151.34 | 121.84 | -24.3% |
| DCF (EBITDA 10y) | 138.04 - 202.73 | 160.99 | -0.0% |
| Fair Value | 125.53 - 125.53 | 125.53 | -22.06% |
| P/E | 63.62 - 135.46 | 88.14 | -45.3% |
| EV/EBITDA | 75.03 - 146.68 | 111.97 | -30.5% |
| EPV | 52.18 - 94.68 | 73.43 | -54.4% |
| DDM - Stable | 67.80 - 284.18 | 175.99 | 9.3% |
| DDM - Multi | 82.38 - 265.05 | 125.28 | -22.2% |
| Market Cap (mil) | 7,107.58 |
| Beta | 0.02 |
| Outstanding shares (mil) | 44.13 |
| Enterprise Value (mil) | 9,190.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.73% |
| Cost of Debt | 5.18% |
| WACC | 6.98% |