As of 2024-12-15, the Intrinsic Value of ICF International Inc (ICFI) is
172.75 USD. This ICFI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.28 USD, the upside of ICF International Inc is
37.90%.
The range of the Intrinsic Value is 119.59 - 299.53 USD
172.75 USD
Intrinsic Value
ICFI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.59 - 299.53 |
172.75 |
37.9% |
| DCF (Growth 10y) |
166.90 - 387.73 |
232.59 |
85.7% |
| DCF (EBITDA 5y) |
115.51 - 178.40 |
147.24 |
17.5% |
| DCF (EBITDA 10y) |
157.42 - 241.79 |
197.99 |
58.0% |
| Fair Value |
46.29 - 46.29 |
46.29 |
-63.05% |
| P/E |
122.11 - 142.93 |
133.91 |
6.9% |
| EV/EBITDA |
80.02 - 142.44 |
119.34 |
-4.7% |
| EPV |
61.81 - 88.01 |
74.91 |
-40.2% |
| DDM - Stable |
49.79 - 143.89 |
96.84 |
-22.7% |
| DDM - Multi |
90.61 - 202.71 |
125.14 |
-0.1% |
ICFI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,350.25 |
| Beta |
0.50 |
| Outstanding shares (mil) |
18.76 |
| Enterprise Value (mil) |
2,777.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.84% |
| Cost of Debt |
5.45% |
| WACC |
8.08% |