ICF International, Inc.
Bear Case (25th pct.)
-17.7% vs price
Base Case (Median)
-9.1% vs price
Bull Case (75th pct.)
6.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $61.23 | -32.0% | High (40%) |
| PE Comparable | $93.50 | 3.9% | Medium (25%) |
| Growth Trajectory DCF | $81.82 | -9.1% | Medium (20%) |
| Graham Number | $78.11 | -13.2% | High (80%) |
| EV/EBITDA | $97.48 | 8.3% | Medium (20%) |
| EV/FCF | $216.78 | 140.9% | Medium (20%) |
| Earnings Power Value | $69.97 | -22.2% | High (70%) |
Based on 7 out of 8 methods, ICFI appears fairly valued at the current price of $89.99. The base case fair value of $81.82 implies 9.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.