As of 2024-09-13, the Intrinsic Value of Forrester Research Inc (FORR) is
19.73 USD. This FORR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.57 USD, the upside of Forrester Research Inc is
%.
The range of the Intrinsic Value is 14.02 - 36.21 USD
19.73 USD
Intrinsic Value
FORR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.02 - 36.21 |
19.73 |
6.2% |
| DCF (Growth 10y) |
16.45 - 40.17 |
22.60 |
21.7% |
| DCF (EBITDA 5y) |
14.13 - 19.92 |
17.03 |
-8.3% |
| DCF (EBITDA 10y) |
15.87 - 22.69 |
19.12 |
3.0% |
| Fair Value |
1.40 - 1.40 |
1.40 |
-92.45% |
| P/E |
1.91 - 9.90 |
5.32 |
-71.4% |
| EV/EBITDA |
16.47 - 30.49 |
22.07 |
18.8% |
| EPV |
37.88 - 51.01 |
44.45 |
139.4% |
| DDM - Stable |
0.77 - 2.68 |
1.72 |
-90.7% |
| DDM - Multi |
8.89 - 24.36 |
13.05 |
-29.7% |
FORR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
353.94 |
| Beta |
0.31 |
| Outstanding shares (mil) |
19.06 |
| Enterprise Value (mil) |
330.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.77% |
| Cost of Debt |
4.47% |
| WACC |
7.35% |