The Discounted Cash Flow (DCF) valuation of Heidrick & Struggles International Inc (HSII) is 57.36 USD. With the latest stock price at 45.84 USD, the upside of Heidrick & Struggles International Inc based on DCF is 25.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.5% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 51.59 - 65.80 | 57.36 |
| Upside | 12.6% - 43.5% | 25.1% |