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 $40.36 per share. The share price was $134.29 on September 25, 2026, 233% 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% | $14.65 | -89% |
| Base | 9.0% | 9.0% | $40.36 | -70% |
| Bull | 14.0% | 8.0% | $88.32 | -34% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $59.20 | $65.00 | $72.08 | $80.94 | $92.32 |
| 8.0% | $45.10 | $48.86 | $53.31 | $58.64 | $65.15 |
| 9.0% | $34.82 | $37.39 | $40.36 | $43.82 | $47.91 |
| 10.0% | $27.00 | $28.83 | $30.90 | $33.27 | $36.00 |
| 11.0% | $20.86 | $22.20 | $23.70 | $25.38 | $27.29 |
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