As of 2025-12-22, the Intrinsic Value of Parsons Corp (PSN) is 95.93 USD. This PSN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.38 USD, the upside of Parsons Corp is 56.30%.
The range of the Intrinsic Value is 70.34 - 150.28 USD
Based on its market price of 61.38 USD and our intrinsic valuation, Parsons Corp (PSN) is undervalued by 56.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.34 - 150.28 | 95.93 | 56.3% |
| DCF (Growth 10y) | 99.51 - 201.13 | 132.26 | 115.5% |
| DCF (EBITDA 5y) | 124.44 - 146.97 | 133.59 | 117.6% |
| DCF (EBITDA 10y) | 152.52 - 192.68 | 169.55 | 176.2% |
| Fair Value | 80.05 - 80.05 | 80.05 | 30.42% |
| P/E | 68.39 - 110.21 | 93.07 | 51.6% |
| EV/EBITDA | 71.18 - 90.78 | 81.97 | 33.5% |
| EPV | 29.58 - 41.24 | 35.41 | -42.3% |
| DDM - Stable | 29.40 - 76.67 | 53.04 | -13.6% |
| DDM - Multi | 57.85 - 117.76 | 77.64 | 26.5% |
| Market Cap (mil) | 6,536.36 |
| Beta | 0.73 |
| Outstanding shares (mil) | 106.49 |
| Enterprise Value (mil) | 7,360.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.46% |
| Cost of Debt | 4.28% |
| WACC | 7.63% |