As of 2024-12-14, the Intrinsic Value of Heidrick & Struggles International Inc (HSII) is
57.31 USD. This HSII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.45 USD, the upside of Heidrick & Struggles International Inc is
26.10%.
The range of the Intrinsic Value is 51.60 - 65.63 USD
57.31 USD
Intrinsic Value
HSII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.60 - 65.63 |
57.31 |
26.1% |
| DCF (Growth 10y) |
54.74 - 68.52 |
60.37 |
32.8% |
| DCF (EBITDA 5y) |
52.10 - 84.03 |
68.15 |
50.0% |
| DCF (EBITDA 10y) |
55.48 - 84.72 |
69.73 |
53.4% |
| Fair Value |
32.22 - 32.22 |
32.22 |
-29.12% |
| P/E |
31.68 - 46.51 |
39.12 |
-13.9% |
| EV/EBITDA |
39.16 - 90.14 |
57.21 |
25.9% |
| EPV |
68.08 - 79.20 |
73.64 |
62.0% |
| DDM - Stable |
11.46 - 21.78 |
16.62 |
-63.4% |
| DDM - Multi |
23.14 - 34.18 |
27.59 |
-39.3% |
HSII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
927.63 |
| Beta |
1.43 |
| Outstanding shares (mil) |
20.41 |
| Enterprise Value (mil) |
564.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.17% |
| Cost of Debt |
5.00% |
| WACC |
6.80% |