As of 2024-12-14, the Intrinsic Value of FTI Consulting Inc (FCN) is
263.32 USD. This FCN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 198.67 USD, the upside of FTI Consulting Inc is
32.50%.
The range of the Intrinsic Value is 197.94 - 410.47 USD
263.32 USD
Intrinsic Value
FCN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
197.94 - 410.47 |
263.32 |
32.5% |
| DCF (Growth 10y) |
246.58 - 486.89 |
321.00 |
61.6% |
| DCF (EBITDA 5y) |
219.69 - 317.43 |
272.46 |
37.1% |
| DCF (EBITDA 10y) |
268.32 - 390.90 |
331.24 |
66.7% |
| Fair Value |
120.83 - 120.83 |
120.83 |
-39.18% |
| P/E |
216.34 - 248.07 |
230.18 |
15.9% |
| EV/EBITDA |
147.44 - 240.37 |
206.11 |
3.7% |
| EPV |
105.36 - 132.99 |
119.17 |
-40.0% |
| DDM - Stable |
55.42 - 134.26 |
94.84 |
-52.3% |
| DDM - Multi |
95.04 - 181.80 |
125.10 |
-37.0% |
FCN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,140.20 |
| Beta |
0.55 |
| Outstanding shares (mil) |
35.94 |
| Enterprise Value (mil) |
6,753.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.39% |
| Cost of Debt |
4.25% |
| WACC |
6.86% |