The Discounted Cash Flow (DCF) valuation of Heidrick & Struggles International Inc (HSII) is 51.57 USD. With the latest stock price at 36.05 USD, the upside of Heidrick & Struggles International Inc based on DCF is 43.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 43.74 - 65.34 | 51.57 |
| Upside | 21.3% - 81.3% | 43.1% |