As of 2024-12-12, the Intrinsic Value of PJT Partners Inc (PJT) is
159.61 USD. This PJT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 164.50 USD, the upside of PJT Partners Inc is
-3.00%.
The range of the Intrinsic Value is 113.45 - 284.65 USD
159.61 USD
Intrinsic Value
PJT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.45 - 284.65 |
159.61 |
-3.0% |
| DCF (Growth 10y) |
145.97 - 345.15 |
199.81 |
21.5% |
| DCF (EBITDA 5y) |
53.85 - 73.80 |
54.41 |
-66.9% |
| DCF (EBITDA 10y) |
78.32 - 101.97 |
79.94 |
-51.4% |
| Fair Value |
68.87 - 68.87 |
68.87 |
-58.14% |
| P/E |
18.18 - 60.47 |
35.14 |
-78.6% |
| EV/EBITDA |
38.18 - 57.61 |
47.56 |
-71.1% |
| EPV |
106.89 - 121.63 |
114.26 |
-30.5% |
| DDM - Stable |
33.74 - 104.15 |
68.94 |
-58.1% |
| DDM - Multi |
78.66 - 182.85 |
109.33 |
-33.5% |
PJT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,449.47 |
| Beta |
1.10 |
| Outstanding shares (mil) |
39.21 |
| Enterprise Value (mil) |
6,300.63 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.05% |
| Cost of Debt |
4.48% |
| WACC |
4.88% |