What is Fti Consulting, Inc worth?
With the base-case assumptions below, a discounted cash flow model on Fti Consulting, Inc's reported free cash flow gives $43.16 per share. The share price was $197.34 on November 10, 2026, 357% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 4.0% | 10.0% | $17.46 | -91% |
| Base | 9.0% | 9.0% | $43.16 | -78% |
| Bull | 14.0% | 8.0% | $91.13 | -54% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $62.01 | $67.80 | $74.89 | $83.74 | $95.13 |
| 8.0% | $47.91 | $51.67 | $56.11 | $61.44 | $67.96 |
| 9.0% | $37.63 | $40.20 | $43.16 | $46.62 | $50.71 |
| 10.0% | $29.81 | $31.63 | $33.70 | $36.07 | $38.80 |
| 11.0% | $23.67 | $25.01 | $26.50 | $28.19 | $30.10 |
Where the presets come from
Base: years 1 to 5 grow at Fti Consulting, Inc's revenue growth rate over the last 5 fiscal years (9.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions