As of 2024-07-27, the Intrinsic Value of FTI Consulting Inc (FCN) is
252.09 USD. This FCN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 225.42 USD, the upside of FTI Consulting Inc is
%.
The range of the Intrinsic Value is 164.25 - 597.86 USD
252.09 USD
Intrinsic Value
FCN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
164.25 - 597.86 |
252.09 |
11.8% |
| DCF (Growth 10y) |
190.79 - 655.74 |
285.46 |
26.6% |
| DCF (EBITDA 5y) |
167.79 - 229.72 |
212.54 |
-5.7% |
| DCF (EBITDA 10y) |
202.52 - 285.97 |
257.43 |
14.2% |
| Fair Value |
119.81 - 119.81 |
119.81 |
-46.85% |
| P/E |
223.61 - 272.36 |
240.03 |
6.5% |
| EV/EBITDA |
160.68 - 226.98 |
213.94 |
-5.1% |
| EPV |
107.80 - 141.61 |
124.71 |
-44.7% |
| DDM - Stable |
73.41 - 232.56 |
152.98 |
-32.1% |
| DDM - Multi |
80.11 - 201.95 |
115.26 |
-48.9% |
FCN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,047.49 |
| Beta |
-0.34 |
| Outstanding shares (mil) |
35.70 |
| Enterprise Value (mil) |
8,008.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.77% |
| Cost of Debt |
4.31% |
| WACC |
6.08% |