FORR
Forrester Research Inc
Price:  
18.04 
USD
Volume:  
77,311.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FORR Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Forrester Research Inc (FORR) is 14.74 USD. This FORR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.04 USD, the upside of Forrester Research Inc is %.

The range of the Intrinsic Value is 11.53 - 21.38 USD

18.04 USD
Stock Price
14.74 USD
Intrinsic Value
Intrinsic Value Details

FORR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.53 - 21.38 14.74 -18.3%
DCF (Growth 10y) 13.40 - 23.74 16.81 -6.8%
DCF (EBITDA 5y) 13.66 - 18.52 16.22 -10.1%
DCF (EBITDA 10y) 14.98 - 20.74 17.84 -1.1%
Fair Value 0.45 - 0.45 0.45 -97.53%
P/E 0.64 - 9.65 4.97 -72.5%
EV/EBITDA 17.13 - 34.24 24.33 34.9%
EPV 34.79 - 45.65 40.22 123.0%
DDM - Stable 0.19 - 0.50 0.34 -98.1%
DDM - Multi 6.71 - 13.70 9.03 -49.9%

FORR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 344.74
Beta 0.69
Outstanding shares (mil) 19.11
Enterprise Value (mil) 318.37
Market risk premium 4.60%
Cost of Equity 8.61%
Cost of Debt 4.53%
WACC 8.13%