As of 2025-09-16, the Intrinsic Value of Heidrick & Struggles International Inc (HSII) is 50.78 USD. This HSII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.99 USD, the upside of Heidrick & Struggles International Inc is 1.60%.
The range of the Intrinsic Value is 31.88 - 353.79 USD
Based on its market price of 49.99 USD and our intrinsic valuation, Heidrick & Struggles International Inc (HSII) is undervalued by 1.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.88 - 353.79 | 50.78 | 1.6% |
| DCF (Growth 10y) | 36.89 - 416.99 | 59.29 | 18.6% |
| DCF (EBITDA 5y) | 27.21 - 35.11 | 32.45 | -35.1% |
| DCF (EBITDA 10y) | 31.97 - 43.84 | 39.00 | -22.0% |
| Fair Value | 8.25 - 8.25 | 8.25 | -83.49% |
| P/E | 11.32 - 51.20 | 29.33 | -41.3% |
| EV/EBITDA | 23.82 - 52.91 | 37.87 | -24.2% |
| EPV | 56.46 - 83.39 | 69.93 | 39.9% |
| DDM - Stable | 14.93 - 118.82 | 66.87 | 33.8% |
| DDM - Multi | 20.12 - 127.59 | 35.04 | -29.9% |
| Market Cap (mil) | 1,036.69 |
| Beta | 0.95 |
| Outstanding shares (mil) | 20.74 |
| Enterprise Value (mil) | 825.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.08% |
| Cost of Debt | 5.00% |
| WACC | 5.72% |