ICFI
ICF International Inc
Price:  
144.15 
USD
Volume:  
85,425.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICFI Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of ICF International Inc (ICFI) is 182.90 USD. This ICFI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.15 USD, the upside of ICF International Inc is %.

The range of the Intrinsic Value is 125.48 - 321.22 USD

144.15 USD
Stock Price
182.90 USD
Intrinsic Value
Intrinsic Value Details

ICFI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 125.48 - 321.22 182.90 26.9%
DCF (Growth 10y) 184.44 - 437.89 259.28 79.9%
DCF (EBITDA 5y) 116.83 - 200.79 155.51 7.9%
DCF (EBITDA 10y) 168.23 - 280.37 218.34 51.5%
Fair Value 40.19 - 40.19 40.19 -72.12%
P/E 120.39 - 139.97 128.98 -10.5%
EV/EBITDA 66.76 - 140.09 116.30 -19.3%
EPV 61.90 - 87.67 74.78 -48.1%
DDM - Stable 46.15 - 139.03 92.59 -35.8%
DDM - Multi 101.17 - 237.41 141.94 -1.5%

ICFI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,701.37
Beta 0.57
Outstanding shares (mil) 18.74
Enterprise Value (mil) 3,188.21
Market risk premium 4.60%
Cost of Equity 8.40%
Cost of Debt 5.80%
WACC 7.83%