As of 2024-09-10, the Intrinsic Value of Huron Consulting Group Inc (HURN) is
149.32 USD. This HURN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 105.57 USD, the upside of Huron Consulting Group Inc is
%.
The range of the Intrinsic Value is 93.16 - 317.89 USD
149.32 USD
Intrinsic Value
HURN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.16 - 317.89 |
149.32 |
41.4% |
| DCF (Growth 10y) |
139.39 - 429.56 |
212.38 |
101.2% |
| DCF (EBITDA 5y) |
90.92 - 155.92 |
126.02 |
19.4% |
| DCF (EBITDA 10y) |
127.46 - 214.79 |
171.78 |
62.7% |
| Fair Value |
112.17 - 112.17 |
112.17 |
6.25% |
| P/E |
105.08 - 117.82 |
108.29 |
2.6% |
| EV/EBITDA |
38.28 - 107.52 |
81.84 |
-22.5% |
| EPV |
40.05 - 64.82 |
52.44 |
-50.3% |
| DDM - Stable |
44.32 - 163.73 |
104.03 |
-1.5% |
| DDM - Multi |
93.27 - 271.65 |
139.32 |
32.0% |
HURN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,878.09 |
| Beta |
0.28 |
| Outstanding shares (mil) |
17.79 |
| Enterprise Value (mil) |
2,370.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.78% |
| Cost of Debt |
5.48% |
| WACC |
7.23% |