FDS
Factset Research Systems Inc
Price:  
446.21 
USD
Volume:  
232,216.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Factset Intrinsic Value

-6.60 %
Upside

What is the intrinsic value of Factset?

As of 2025-07-14, the Intrinsic Value of Factset Research Systems Inc (FDS) is 416.79 USD. This Factset valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 446.21 USD, the upside of Factset Research Systems Inc is -6.60%.

The range of the Intrinsic Value is 286.55 - 764.25 USD

Is Factset undervalued or overvalued?

Based on its market price of 446.21 USD and our intrinsic valuation, Factset Research Systems Inc (FDS) is overvalued by 6.60%.

446.21 USD
Stock Price
416.79 USD
Intrinsic Value
Intrinsic Value Details

Factset Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 286.55 - 764.25 416.79 -6.6%
DCF (Growth 10y) 358.59 - 897.05 506.59 13.5%
DCF (EBITDA 5y) 405.89 - 550.87 520.22 16.6%
DCF (EBITDA 10y) 465.13 - 671.38 603.24 35.2%
Fair Value 126.02 - 126.02 126.02 -71.76%
P/E 439.26 - 486.93 465.90 4.4%
EV/EBITDA 290.45 - 503.10 428.50 -4.0%
EPV 140.15 - 205.40 172.77 -61.3%
DDM - Stable 125.57 - 417.19 271.38 -39.2%
DDM - Multi 228.69 - 577.88 326.21 -26.9%

Factset Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,933.67
Beta 0.56
Outstanding shares (mil) 37.95
Enterprise Value (mil) 18,007.51
Market risk premium 4.60%
Cost of Equity 8.43%
Cost of Debt 4.28%
WACC 8.07%