HSII
Heidrick & Struggles International Inc
Price:  
34.04 
USD
Volume:  
207,361.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSII Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Heidrick & Struggles International Inc (HSII) is 71.99 USD. This HSII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.04 USD, the upside of Heidrick & Struggles International Inc is %.

The range of the Intrinsic Value is 63.13 - 85.22 USD

34.04 USD
Stock Price
71.99 USD
Intrinsic Value
Intrinsic Value Details

HSII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.13 - 85.22 71.99 111.5%
DCF (Growth 10y) 70.41 - 93.78 79.82 134.5%
DCF (EBITDA 5y) 47.73 - 61.19 52.56 54.4%
DCF (EBITDA 10y) 57.12 - 71.56 62.49 83.6%
Fair Value 69.09 - 69.09 69.09 102.95%
P/E 36.34 - 58.97 48.94 43.8%
EV/EBITDA 36.33 - 49.74 41.30 21.3%
EPV 63.27 - 75.27 69.27 103.5%
DDM - Stable 16.90 - 33.20 25.05 -26.4%
DDM - Multi 28.17 - 43.53 34.24 0.6%

HSII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 684.88
Beta 1.00
Outstanding shares (mil) 20.12
Enterprise Value (mil) 398.48
Market risk premium 4.60%
Cost of Equity 9.97%
Cost of Debt 5.00%
WACC 6.71%