As of 2024-12-14, the Intrinsic Value of Federated Hermes Inc (FHI) is
52.59 USD. This FHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.60 USD, the upside of Federated Hermes Inc is
23.40%.
The range of the Intrinsic Value is 43.35 - 67.48 USD
52.59 USD
Intrinsic Value
FHI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
43.35 - 67.48 |
52.59 |
23.4% |
DCF (Growth 10y) |
48.99 - 74.60 |
58.85 |
38.1% |
DCF (EBITDA 5y) |
51.50 - 66.54 |
56.66 |
33.0% |
DCF (EBITDA 10y) |
55.18 - 73.62 |
62.04 |
45.6% |
Fair Value |
33.10 - 33.10 |
33.10 |
-22.30% |
P/E |
41.69 - 63.90 |
49.69 |
16.6% |
EV/EBITDA |
20.11 - 68.75 |
39.97 |
-6.2% |
EPV |
46.82 - 63.82 |
55.32 |
29.9% |
DDM - Stable |
30.75 - 63.65 |
47.20 |
10.8% |
DDM - Multi |
37.34 - 59.18 |
45.71 |
7.3% |
FHI Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
3,485.11 |
Beta |
0.18 |
Outstanding shares (mil) |
81.81 |
Enterprise Value (mil) |
3,458.19 |
Market risk premium |
4.60% |
Cost of Equity |
8.19% |
Cost of Debt |
4.28% |
WACC |
7.74% |