As of 2024-07-27, the Intrinsic Value of ICF International Inc (ICFI) is
171.82 USD. This ICFI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 144.09 USD, the upside of ICF International Inc is
%.
The range of the Intrinsic Value is 120.39 - 287.15 USD
171.82 USD
Intrinsic Value
ICFI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
120.39 - 287.15 |
171.82 |
19.2% |
DCF (Growth 10y) |
183.68 - 408.40 |
253.44 |
75.9% |
DCF (EBITDA 5y) |
120.93 - 209.21 |
159.70 |
10.8% |
DCF (EBITDA 10y) |
177.12 - 298.26 |
229.09 |
59.0% |
Fair Value |
40.19 - 40.19 |
40.19 |
-72.11% |
P/E |
132.42 - 146.25 |
141.37 |
-1.9% |
EV/EBITDA |
67.65 - 148.50 |
120.41 |
-16.4% |
EPV |
67.71 - 98.39 |
83.05 |
-42.4% |
DDM - Stable |
43.95 - 126.44 |
85.20 |
-40.9% |
DDM - Multi |
99.65 - 224.00 |
138.08 |
-4.2% |
ICFI Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
2,700.25 |
Beta |
0.34 |
Outstanding shares (mil) |
18.74 |
Enterprise Value (mil) |
3,187.08 |
Market risk premium |
4.60% |
Cost of Equity |
7.75% |
Cost of Debt |
5.80% |
WACC |
7.26% |