FHI
Federated Hermes Inc
Price:  
39.57 
USD
Volume:  
813,609.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FHI Intrinsic Value

12.00 %
Upside

Is FHI undervalued or overvalued?

As of 2025-03-18, the Intrinsic Value of Federated Hermes Inc (FHI) is 44.32 USD. This FHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.57 USD, the upside of Federated Hermes Inc is 12.00%. This means that FHI is undervalued by 12.00%.

The range of the Intrinsic Value is 38.41 - 52.83 USD

39.57 USD
Stock Price
44.32 USD
Intrinsic Value
Intrinsic Value Details

FHI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.41 - 52.83 44.32 12.0%
DCF (Growth 10y) 44.71 - 61.02 51.42 29.9%
DCF (EBITDA 5y) 45.87 - 59.92 51.82 30.9%
DCF (EBITDA 10y) 50.64 - 67.31 57.71 45.8%
Fair Value 21.11 - 21.11 21.11 -46.64%
P/E 38.21 - 54.13 42.47 7.3%
EV/EBITDA 19.01 - 58.68 37.78 -4.5%
EPV 42.91 - 54.01 48.46 22.5%
DDM - Stable 26.20 - 48.47 37.33 -5.7%
DDM - Multi 29.70 - 42.11 34.79 -12.1%

FHI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,217.44
Beta 0.20
Outstanding shares (mil) 81.31
Enterprise Value (mil) 3,061.10
Market risk premium 4.60%
Cost of Equity 10.06%
Cost of Debt 4.28%
WACC 9.38%