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
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% |
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% |