FCN
FTI Consulting Inc
Price:  
191.87 
USD
Volume:  
122,742.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FCN Intrinsic Value

29.50 %
Upside

As of 2025-02-13, the Intrinsic Value of FTI Consulting Inc (FCN) is 248.41 USD. This FCN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.87 USD, the upside of FTI Consulting Inc is 29.50%.

The range of the Intrinsic Value is 191.38 - 366.91 USD

191.87 USD
Stock Price
248.41 USD
Intrinsic Value
Intrinsic Value Details

FCN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 191.38 - 366.91 248.41 29.5%
DCF (Growth 10y) 237.96 - 434.41 302.21 57.5%
DCF (EBITDA 5y) 204.93 - 305.71 254.43 32.6%
DCF (EBITDA 10y) 251.58 - 372.75 309.14 61.1%
Fair Value 120.83 - 120.83 120.83 -37.02%
P/E 224.68 - 259.77 244.28 27.3%
EV/EBITDA 136.65 - 249.07 196.15 2.2%
EPV 102.48 - 125.97 114.22 -40.5%
DDM - Stable 53.06 - 119.29 86.18 -55.1%
DDM - Multi 90.28 - 159.50 115.46 -39.8%

FCN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,895.81
Beta 0.58
Outstanding shares (mil) 35.94
Enterprise Value (mil) 6,509.46
Market risk premium 4.60%
Cost of Equity 11.00%
Cost of Debt 4.25%
WACC 7.17%