FCN
FTI Consulting Inc
Price:  
220.78 
USD
Volume:  
140,925.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FCN Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of FTI Consulting Inc (FCN) is 273.55 USD. This FCN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 220.78 USD, the upside of FTI Consulting Inc is %.

The range of the Intrinsic Value is 200.72 - 444.97 USD

220.78 USD
Stock Price
273.55 USD
Intrinsic Value
Intrinsic Value Details

FCN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 200.72 - 444.97 273.55 23.9%
DCF (Growth 10y) 262.89 - 559.78 351.93 59.4%
DCF (EBITDA 5y) 228.93 - 301.33 287.11 30.0%
DCF (EBITDA 10y) 296.34 - 402.59 372.03 68.5%
Fair Value 119.81 - 119.81 119.81 -45.73%
P/E 230.18 - 258.42 240.47 8.9%
EV/EBITDA 155.76 - 233.96 213.38 -3.4%
EPV 100.52 - 129.96 115.24 -47.8%
DDM - Stable 58.97 - 146.74 102.85 -53.4%
DDM - Multi 96.98 - 192.53 129.51 -41.3%

FCN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,881.85
Beta -0.23
Outstanding shares (mil) 35.70
Enterprise Value (mil) 7,842.89
Market risk premium 4.60%
Cost of Equity 9.75%
Cost of Debt 4.31%
WACC 6.57%