DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Huron Consulting Group Inc. (HURN)

Industrials | Consulting Services

Today's Price

$194.43

Today's Fair Value

$195.34 +0.47%

Margin of Safety

+0.47%

Projected Value (5Y)

$314.59 +61.8%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.92% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.91% | CAGR (5y): -3.84%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.82x)

Discount Rate