As of 2025-05-16, the Intrinsic Value of Factset Research Systems Inc (FDS) is 440.40 USD. This Factset valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 469.41 USD, the upside of Factset Research Systems Inc is -6.20%.
The range of the Intrinsic Value is 307.00 - 779.55 USD
Based on its market price of 469.41 USD and our intrinsic valuation, Factset Research Systems Inc (FDS) is overvalued by 6.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 307.00 - 779.55 | 440.40 | -6.2% |
| DCF (Growth 10y) | 369.23 - 871.54 | 512.20 | 9.1% |
| DCF (EBITDA 5y) | 395.05 - 562.49 | 527.42 | 12.4% |
| DCF (EBITDA 10y) | 441.60 - 648.82 | 585.06 | 24.6% |
| Fair Value | 128.29 - 128.29 | 128.29 | -72.67% |
| P/E | 444.30 - 489.76 | 475.79 | 1.4% |
| EV/EBITDA | 298.12 - 510.15 | 437.85 | -6.7% |
| EPV | 107.87 - 150.46 | 129.16 | -72.5% |
| DDM - Stable | 135.86 - 426.57 | 281.22 | -40.1% |
| DDM - Multi | 244.99 - 584.06 | 343.62 | -26.8% |
| Market Cap (mil) | 17,814.11 |
| Beta | 0.60 |
| Outstanding shares (mil) | 37.95 |
| Enterprise Value (mil) | 19,007.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.69% |
| Cost of Debt | 4.28% |
| WACC | 8.32% |