Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
ICF International, Inc.
Bear Case (25th pct.)
-2.8% vs price
Base Case (Median)
-1.7% vs price
Bull Case (75th pct.)
51.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $153.25 | 87.6% | High (40%) |
| PE Comparable | $94.03 | 15.1% | Medium (25%) |
| Growth Trajectory DCF | $79.93 | -2.2% | Medium (20%) |
| Graham Number | $78.86 | -3.5% | High (80%) |
| EV/EBITDA | $80.33 | -1.7% | Medium (20%) |
| EV/FCF | $188.98 | 131.3% | Medium (20%) |
| Earnings Power Value | $70.25 | -14.0% | High (70%) |
Based on 7 out of 7 methods, ICFI appears fairly valued at the current price of $81.70. The base case fair value of $80.33 implies 1.7% 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.