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 $277.64 per share. The share price was $157.98 on September 25, 2026, 43% 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% | $153.97 | -3% |
| Base | 14.5% | 9.0% | $277.64 | +76% |
| Bull | 19.5% | 8.0% | $523.95 | +232% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $373.27 | $403.03 | $439.41 | $484.88 | $543.34 |
| 8.0% | $301.48 | $320.78 | $343.59 | $370.96 | $404.41 |
| 9.0% | $249.22 | $262.42 | $277.64 | $295.41 | $316.40 |
| 10.0% | $209.58 | $218.97 | $229.60 | $241.76 | $255.78 |
| 11.0% | $178.55 | $185.43 | $193.12 | $201.77 | $211.57 |
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