As of 2024-07-27, the Intrinsic Value of Factset Research Systems Inc (FDS) is
432.83 USD. This Factset valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 415.33 USD, the upside of Factset Research Systems Inc is
%.
The range of the Intrinsic Value is 269.42 - 1,090.81 USD
432.83 USD
Intrinsic Value
Factset Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
269.42 - 1,090.81 |
432.83 |
4.2% |
| DCF (Growth 10y) |
321.30 - 1,202.98 |
498.22 |
20.0% |
| DCF (EBITDA 5y) |
352.58 - 502.19 |
448.78 |
8.1% |
| DCF (EBITDA 10y) |
390.60 - 595.20 |
506.87 |
22.0% |
| Fair Value |
167.76 - 167.76 |
167.76 |
-59.61% |
| P/E |
402.76 - 477.05 |
437.36 |
5.3% |
| EV/EBITDA |
335.34 - 608.29 |
455.86 |
9.8% |
| EPV |
108.55 - 168.05 |
138.30 |
-66.7% |
| DDM - Stable |
132.93 - 623.23 |
378.08 |
-9.0% |
| DDM - Multi |
209.25 - 747.65 |
325.21 |
-21.7% |
Factset Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,799.15 |
| Beta |
0.64 |
| Outstanding shares (mil) |
38.04 |
| Enterprise Value (mil) |
16,773.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.52% |
| Cost of Debt |
4.53% |
| WACC |
8.10% |