As of 2024-07-27, the Intrinsic Value of Heidrick & Struggles International Inc (HSII) is
51.57 USD. This HSII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.05 USD, the upside of Heidrick & Struggles International Inc is
%.
The range of the Intrinsic Value is 43.74 - 65.34 USD
51.57 USD
Intrinsic Value
HSII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.74 - 65.34 |
51.57 |
43.1% |
| DCF (Growth 10y) |
47.52 - 70.39 |
55.85 |
54.9% |
| DCF (EBITDA 5y) |
48.52 - 62.96 |
52.63 |
46.0% |
| DCF (EBITDA 10y) |
50.57 - 66.95 |
55.82 |
54.8% |
| Fair Value |
44.54 - 44.54 |
44.54 |
23.54% |
| P/E |
40.49 - 50.43 |
45.62 |
26.6% |
| EV/EBITDA |
35.78 - 67.10 |
47.96 |
33.0% |
| EPV |
60.30 - 81.33 |
70.82 |
96.4% |
| DDM - Stable |
14.71 - 35.79 |
25.25 |
-30.0% |
| DDM - Multi |
19.96 - 39.49 |
26.67 |
-26.0% |
HSII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
730.01 |
| Beta |
1.02 |
| Outstanding shares (mil) |
20.25 |
| Enterprise Value (mil) |
477.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.00% |
| Cost of Debt |
5.00% |
| WACC |
6.71% |