As of 2025-12-24, the Intrinsic Value of PJT Partners Inc (PJT) is 168.40 USD. This PJT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.69 USD, the upside of PJT Partners Inc is -1.90%.
The range of the Intrinsic Value is 122.21 - 289.13 USD
Based on its market price of 171.69 USD and our intrinsic valuation, PJT Partners Inc (PJT) is overvalued by 1.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.21 - 289.13 | 168.40 | -1.9% |
| DCF (Growth 10y) | 157.75 - 356.80 | 213.03 | 24.1% |
| DCF (EBITDA 5y) | 114.78 - 129.39 | 125.82 | -26.7% |
| DCF (EBITDA 10y) | 146.68 - 169.23 | 161.78 | -5.8% |
| Fair Value | 88.72 - 88.72 | 88.72 | -48.32% |
| P/E | 12.63 - 59.21 | 38.44 | -77.6% |
| EV/EBITDA | 82.23 - 109.80 | 97.90 | -43.0% |
| EPV | 87.65 - 104.28 | 95.96 | -44.1% |
| DDM - Stable | 37.92 - 131.46 | 84.69 | -50.7% |
| DDM - Multi | 77.14 - 205.23 | 111.81 | -34.9% |
| Market Cap (mil) | 8,614.06 |
| Beta | 1.00 |
| Outstanding shares (mil) | 50.17 |
| Enterprise Value (mil) | 8,213.61 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.49% |
| Cost of Debt | 5.00% |
| WACC | 5.37% |