As of 2024-12-12, the Intrinsic Value of Focus Financial Partners Inc (FOCS) is
49.51 USD. This FOCS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.99 USD, the upside of Focus Financial Partners Inc is
-6.60%.
The range of the Intrinsic Value is 16.24 - 214.14 USD
49.51 USD
Intrinsic Value
FOCS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.24 - 214.14 |
49.51 |
-6.6% |
| DCF (Growth 10y) |
39.50 - 322.85 |
87.46 |
65.0% |
| DCF (EBITDA 5y) |
30.41 - 58.96 |
39.97 |
-24.6% |
| DCF (EBITDA 10y) |
48.83 - 102.35 |
68.11 |
28.5% |
| Fair Value |
4.63 - 4.63 |
4.63 |
-91.26% |
| P/E |
11.11 - 26.68 |
18.11 |
-65.8% |
| EV/EBITDA |
14.38 - 109.78 |
53.99 |
1.9% |
| EPV |
27.38 - 80.82 |
54.10 |
2.1% |
| DDM - Stable |
7.47 - 23.55 |
15.51 |
-70.7% |
| DDM - Multi |
27.02 - 66.48 |
38.45 |
-27.4% |
FOCS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,498.32 |
| Beta |
1.57 |
| Outstanding shares (mil) |
66.02 |
| Enterprise Value (mil) |
5,961.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.11% |
| Cost of Debt |
10.05% |
| WACC |
8.05% |