As of 2024-12-12, the Intrinsic Value of Hirequest Inc (HQI) is
4.37 USD. This HQI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.96 USD, the upside of Hirequest Inc is
-70.80%.
The range of the Intrinsic Value is 2.23 - 21.44 USD
HQI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.23 - 21.44 |
4.37 |
-70.8% |
| DCF (Growth 10y) |
7.50 - 63.75 |
13.77 |
-7.9% |
| DCF (EBITDA 5y) |
4.99 - 11.65 |
8.44 |
-43.6% |
| DCF (EBITDA 10y) |
6.50 - 14.87 |
10.55 |
-29.5% |
| Fair Value |
2.60 - 2.60 |
2.60 |
-82.59% |
| P/E |
1.79 - 6.85 |
4.06 |
-72.8% |
| EV/EBITDA |
3.37 - 11.10 |
6.54 |
-56.3% |
| EPV |
8.99 - 13.94 |
11.46 |
-23.4% |
| DDM - Stable |
1.24 - 11.66 |
6.45 |
-56.9% |
| DDM - Multi |
10.15 - 59.47 |
16.13 |
7.8% |
HQI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
210.49 |
| Beta |
0.72 |
| Outstanding shares (mil) |
14.07 |
| Enterprise Value (mil) |
222.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.34% |
| Cost of Debt |
4.78% |
| WACC |
7.13% |