FDS
Factset Research Systems Inc
Price:  
447.79 
USD
Volume:  
184,809.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Factset Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Factset Research Systems Inc (FDS) is 552.07 USD. This Factset valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 447.79 USD, the upside of Factset Research Systems Inc is %.

The range of the Intrinsic Value is 331.83 - 1,639.22 USD

447.79 USD
Stock Price
552.07 USD
Intrinsic Value
Intrinsic Value Details

Factset Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 331.83 - 1,639.22 552.07 23.3%
DCF (Growth 10y) 412.99 - 1,898.64 664.84 48.5%
DCF (EBITDA 5y) 318.91 - 514.57 450.79 0.7%
DCF (EBITDA 10y) 399.85 - 658.70 558.51 24.7%
Fair Value 159.73 - 159.73 159.73 -64.33%
P/E 378.12 - 454.11 437.50 -2.3%
EV/EBITDA 267.87 - 563.44 439.63 -1.8%
EPV 124.04 - 181.45 152.74 -65.9%
DDM - Stable 156.13 - 865.62 510.88 14.1%
DDM - Multi 258.76 - 1,086.54 414.74 -7.4%

Factset Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,069.75
Beta 0.77
Outstanding shares (mil) 38.12
Enterprise Value (mil) 18,177.54
Market risk premium 4.60%
Cost of Equity 7.54%
Cost of Debt 4.53%
WACC 7.23%