HURN
Huron Consulting Group Inc
Price:  
87.66 
USD
Volume:  
134,731.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HURN Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Huron Consulting Group Inc (HURN) is 137.27 USD. This HURN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.66 USD, the upside of Huron Consulting Group Inc is %.

The range of the Intrinsic Value is 87.89 - 268.03 USD

87.66 USD
Stock Price
137.27 USD
Intrinsic Value
Intrinsic Value Details

HURN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 87.89 - 268.03 137.27 56.6%
DCF (Growth 10y) 135.87 - 371.83 200.95 129.2%
DCF (EBITDA 5y) 89.56 - 143.15 115.78 32.1%
DCF (EBITDA 10y) 126.84 - 199.66 161.16 83.8%
Fair Value 93.06 - 93.06 93.06 6.16%
P/E 94.32 - 113.96 104.98 19.8%
EV/EBITDA 36.24 - 109.10 75.03 -14.4%
EPV 32.64 - 50.43 41.54 -52.6%
DDM - Stable 35.93 - 115.14 75.53 -13.8%
DDM - Multi 89.17 - 224.98 128.06 46.1%

HURN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,578.76
Beta 0.33
Outstanding shares (mil) 18.01
Enterprise Value (mil) 2,132.76
Market risk premium 4.60%
Cost of Equity 8.58%
Cost of Debt 5.69%
WACC 7.84%