DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Hackett Group, Inc. (HCKT)

Technology | Information Technology Services

Today's Price

$10.28

Today's Fair Value

$3.25 -68.39%

Margin of Safety

-216.31%

Projected Value (5Y)

$5.23 -49.12%

Dividends Paid (5Y)

$2.90

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -6.33% | CAGR (5y): -43.75%

Diluted Shares Growth Rate

Regression: -1.69% | CAGR (5y): -3.37%

Dividend Growth Rate

Regression: 11.42% | CAGR (5y): 4.24%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 23.35x)

Discount Rate