PJT
PJT Partners Inc
Price:  
182.95 
USD
Volume:  
252,051.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PJT Intrinsic Value

-0.60 %
Upside

What is the intrinsic value of PJT?

As of 2025-07-19, the Intrinsic Value of PJT Partners Inc (PJT) is 181.91 USD. This PJT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.95 USD, the upside of PJT Partners Inc is -0.60%.

The range of the Intrinsic Value is 156.32 - 219.26 USD

Is PJT undervalued or overvalued?

Based on its market price of 182.95 USD and our intrinsic valuation, PJT Partners Inc (PJT) is overvalued by 0.60%.

182.95 USD
Stock Price
181.91 USD
Intrinsic Value
Intrinsic Value Details

PJT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 156.32 - 219.26 181.91 -0.6%
DCF (Growth 10y) 211.58 - 292.49 244.55 33.7%
DCF (EBITDA 5y) 105.67 - 151.86 128.65 -29.7%
DCF (EBITDA 10y) 151.75 - 208.99 179.74 -1.8%
Fair Value 116.41 - 116.41 116.41 -36.37%
P/E 24.87 - 81.82 40.51 -77.9%
EV/EBITDA 73.14 - 117.56 98.68 -46.1%
EPV 135.06 - 155.68 145.37 -20.5%
DDM - Stable 46.45 - 95.63 71.04 -61.2%
DDM - Multi 108.79 - 175.62 134.47 -26.5%

PJT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,120.65
Beta 1.22
Outstanding shares (mil) 33.46
Enterprise Value (mil) 5,926.38
Market risk premium 4.60%
Cost of Equity 6.20%
Cost of Debt 5.00%
WACC 5.23%