As of 2025-07-05, the Intrinsic Value of FTI Consulting Inc (FCN) is 203.33 USD. This FCN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.89 USD, the upside of FTI Consulting Inc is 23.30%.
The range of the Intrinsic Value is 171.24 - 251.46 USD
Based on its market price of 164.89 USD and our intrinsic valuation, FTI Consulting Inc (FCN) is undervalued by 23.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 171.24 - 251.46 | 203.33 | 23.3% |
| DCF (Growth 10y) | 232.25 - 336.91 | 274.24 | 66.3% |
| DCF (EBITDA 5y) | 185.60 - 269.62 | 227.97 | 38.3% |
| DCF (EBITDA 10y) | 244.85 - 353.04 | 297.70 | 80.5% |
| Fair Value | 42.16 - 42.16 | 42.16 | -74.43% |
| P/E | 178.30 - 251.18 | 202.81 | 23.0% |
| EV/EBITDA | 112.91 - 167.70 | 147.74 | -10.4% |
| EPV | 106.07 - 129.60 | 117.83 | -28.5% |
| DDM - Stable | 47.75 - 92.26 | 70.01 | -57.5% |
| DDM - Multi | 93.77 - 146.82 | 114.91 | -30.3% |
| Market Cap (mil) | 5,654.08 |
| Beta | 0.44 |
| Outstanding shares (mil) | 34.29 |
| Enterprise Value (mil) | 5,662.96 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.32% |
| Cost of Debt | 4.48% |
| WACC | 6.94% |