Financials FTI Consulting, Inc.

Equities

FCN

US3029411093

Business Support Services

Market Closed - Nyse 04:00:02 2024-04-18 pm EDT 5-day change 1st Jan Change
207.6 USD +1.56% Intraday chart for FTI Consulting, Inc. +1.14% +4.26%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,054 3,875 5,103 5,342 6,936 7,138 - -
Enterprise Value (EV) 1 4,054 3,875 5,103 5,342 6,936 7,138 7,138 7,138
P/E ratio 19.4 x 19.7 x 23.1 x 24.1 x 25.8 x 24.9 x 21.8 x -
Yield - - - - - - - -
Capitalization / Revenue 1.72 x 1.57 x 1.84 x 1.76 x 1.99 x 1.91 x 1.78 x 1.7 x
EV / Revenue 1.72 x 1.57 x 1.84 x 1.76 x 1.99 x 1.91 x 1.78 x 1.7 x
EV / EBITDA 11.8 x 11.7 x 14.4 x 14.9 x 16.3 x 16.7 x 15 x -
EV / FCF 23,061,031 x 13,259,716 x 17,790,076 x - - - - -
FCF Yield 0% 0% 0% - - - - -
Price to Book 2.78 x 2.75 x 3.42 x - - - - -
Nbr of stocks (in thousands) 36,639 34,681 33,258 33,641 34,826 34,913 - -
Reference price 2 110.7 111.7 153.4 158.8 199.2 204.5 204.5 204.5
Announcement Date 2/25/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,353 2,461 2,776 3,029 3,489 3,746 4,021 4,199
EBITDA 1 343.9 332.3 354 357.6 424.8 427 476.7 -
EBIT 1 305.6 282.7 312 303.9 377.6 407.2 455.3 498.9
Operating Margin 12.99% 11.48% 11.24% 10.03% 10.82% 10.87% 11.32% 11.88%
Earnings before Tax (EBT) - - - - - - - -
Net income 1 - 210.7 235 235.5 274.9 296.8 335.1 363.8
Net margin - 8.56% 8.46% 7.78% 7.88% 7.92% 8.33% 8.66%
EPS 2 5.690 5.670 6.650 6.580 7.710 8.195 9.370 -
Free Cash Flow 175.8 292.2 286.8 - - - - -
FCF margin 7.47% 11.87% 10.33% - - - - -
FCF Conversion (EBITDA) 51.12% 87.94% 81.02% - - - - -
FCF Conversion (Net income) - 138.69% 122.07% - - - - -
Dividend per Share - - - - - - - -
Announcement Date 2/25/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 702.2 676.2 723.6 755 775.9 774.4 806.7 864.6 893.3 924.7 901.8 933.5 956.2 954.3 -
EBITDA 1 100.3 61.97 90.45 76.16 98.97 91.97 78.43 100.2 118.7 127.4 92.7 105.3 120.3 108.6 -
EBIT 1 88.53 51.03 79.28 64.24 87.71 72.66 66.8 88.71 107 115 91.8 101.4 111.7 102.3 -
Operating Margin 12.61% 7.55% 10.96% 8.51% 11.3% 9.38% 8.28% 10.26% 11.98% 12.44% 10.18% 10.86% 11.69% 10.72% -
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income 1 69.48 38.21 59.32 51.43 77.27 47.5 47.55 62.4 83.32 81.63 62.65 71.95 83.21 74.53 -
Net margin 9.89% 5.65% 8.2% 6.81% 9.96% 6.13% 5.89% 7.22% 9.33% 8.83% 6.95% 7.71% 8.7% 7.81% -
EPS 2 1.960 1.070 1.660 1.430 2.150 1.330 1.340 1.750 2.340 2.280 1.755 2.015 2.335 2.095 2.220
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 10/28/21 2/24/22 4/28/22 7/28/22 10/27/22 2/23/23 4/27/23 7/27/23 10/26/23 2/22/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 176 292 287 - - - - -
ROE (net income / shareholders' equity) 15.6% 14.6% 16% - - - - -
ROA (Net income/ Total Assets) 8.56% 7.58% 7.99% - - - - -
Assets 1 - 2,780 2,939 - - - - -
Book Value Per Share 39.80 40.60 44.80 - - - - -
Cash Flow per Share - - - - - - - -
Capex 42.1 34.9 68.7 - - - - -
Capex / Sales 1.79% 1.42% 2.47% - - - - -
Announcement Date 2/25/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
204.5 USD
Average target price
237 USD
Spread / Average Target
+15.92%
Consensus
  1. Stock Market
  2. Equities
  3. FCN Stock
  4. Financials FTI Consulting, Inc.