What is Huron Consulting Group Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Huron Consulting Group Inc.'s reported free cash flow gives $279.87 per share. The share price was $161.57 on November 9, 2026, 42% 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 | 9.5% | 10.0% | $156.19 | -3% |
| Base | 14.5% | 9.0% | $279.87 | +73% |
| Bull | 19.5% | 8.0% | $526.17 | +226% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $375.50 | $405.26 | $441.63 | $487.10 | $545.56 |
| 8.0% | $303.70 | $323.00 | $345.81 | $373.18 | $406.64 |
| 9.0% | $251.45 | $264.64 | $279.87 | $297.63 | $318.63 |
| 10.0% | $211.81 | $221.19 | $231.83 | $243.98 | $258.01 |
| 11.0% | $180.78 | $187.66 | $195.34 | $203.99 | $213.80 |
Where the presets come from
Base: years 1 to 5 grow at Huron Consulting Group Inc.'s revenue growth rate over the last 5 fiscal years (14.3% 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