What is the intrinsic value of HRTH?
As of 2025-08-27, the Intrinsic Value of Harte Hanks Inc (HRTH) is
7.74 USD. This HRTH valuation is based on the model Peter Lynch Fair Value.
With the current market price of 6.72 USD, the upside of Harte Hanks Inc is
15.14%.
Is HRTH undervalued or overvalued?
Based on its market price of 6.72 USD and our intrinsic valuation, Harte Hanks Inc (HRTH) is undervalued by 15.14%.
HRTH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(23.30) - (11.67) |
(15.37) |
-328.7% |
| DCF (Growth 10y) |
(7.97) - (13.72) |
(9.82) |
-246.1% |
| DCF (EBITDA 5y) |
(4.39) - (4.97) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(4.34) - (4.58) |
(1,234.50) |
-123450.0% |
| Fair Value |
7.74 - 7.74 |
7.74 |
15.14% |
| P/E |
12.52 - 21.67 |
17.64 |
162.5% |
| EV/EBITDA |
7.57 - 12.53 |
9.54 |
42.0% |
| EPV |
1.09 - 1.29 |
1.19 |
-82.3% |
| DDM - Stable |
15.33 - 36.62 |
25.98 |
286.6% |
| DDM - Multi |
(5.59) - (10.36) |
(7.26) |
-208.0% |
HRTH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45.63 |
| Beta |
1.38 |
| Outstanding shares (mil) |
6.79 |
| Enterprise Value (mil) |
43.15 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.37% |
| Cost of Debt |
4.25% |
| WACC |
7.00% |