HCKT
Hackett Group Inc
Price:  
21.51 
USD
Volume:  
86,223.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HCKT Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Hackett Group Inc (HCKT) is 29.37 USD. This HCKT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.51 USD, the upside of Hackett Group Inc is %.

The range of the Intrinsic Value is 20.00 - 57.93 USD

21.51 USD
Stock Price
29.37 USD
Intrinsic Value
Intrinsic Value Details

HCKT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.00 - 57.93 29.37 36.6%
DCF (Growth 10y) 21.36 - 57.19 30.30 40.9%
DCF (EBITDA 5y) 19.17 - 26.65 22.30 3.7%
DCF (EBITDA 10y) 20.60 - 29.65 24.38 13.3%
Fair Value 31.46 - 31.46 31.46 46.26%
P/E 20.81 - 24.17 22.48 4.5%
EV/EBITDA 16.85 - 22.60 20.14 -6.4%
EPV 16.47 - 25.58 21.02 -2.3%
DDM - Stable 11.77 - 45.87 28.82 34.0%
DDM - Multi 15.24 - 45.22 22.68 5.4%

HCKT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 593.46
Beta 0.91
Outstanding shares (mil) 27.59
Enterprise Value (mil) 611.23
Market risk premium 4.60%
Cost of Equity 6.98%
Cost of Debt 4.62%
WACC 6.79%