HACKETT GROUP, INC. (HCKT)
Services-Management Consulting Services · Technology · $480M
Intrinsic Value (Consensus)
$5.78
Current Price
$9.20
Margin of Safety
-37.2%
37.2% Above Intrinsic Value
Value: $6
Price: $9
Valuation Model Estimates
Current Price: $9.20
DCF (Discounted Cash Flow)
$29.17
Graham Number
$3.68
Earnings Power Value
$4.47
Relative Value (P/E)
$9.20
Dividend Discount Model
$160.00
Consensus Value
$5.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.46
- EPS (Forward)
- $0.55
- Book Value
- $1.31
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 19.0%
- Debt/Equity
- 10%
- Revenue Growth
- 318.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 5.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance