What is Hackett Group, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Hackett Group, Inc.'s reported free cash flow gives $20.58 per share. The share price was $13.40 on November 10, 2026, 35% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 1.5% | 10.0% | $11.87 | -11% |
| Base | 6.5% | 9.0% | $20.58 | +54% |
| Bull | 11.5% | 8.0% | $37.93 | +183% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $27.01 | $28.97 | $31.37 | $34.37 | $38.22 |
| 8.0% | $22.21 | $23.48 | $24.99 | $26.79 | $29.00 |
| 9.0% | $18.70 | $19.57 | $20.58 | $21.75 | $23.13 |
| 10.0% | $16.03 | $16.65 | $17.35 | $18.15 | $19.08 |
| 11.0% | $13.93 | $14.39 | $14.89 | $15.46 | $16.11 |
Where the presets come from
Base: years 1 to 5 grow at Hackett Group, Inc.'s revenue growth rate over the last 4 fiscal years (6.3% 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