ICF International, Inc. (ICFI)
Services-Management Consulting Services · Technology · $1.3B
Intrinsic Value (Consensus)
$77.74
Current Price
$72.75
Margin of Safety
+6.9%
6.9% Below Intrinsic Value
Value: $78
Price: $73
Valuation Model Estimates
Current Price: $72.75
DCF (Discounted Cash Flow)
$84.39
Graham Number
$79.51
Earnings Power Value
$48.06
Relative Value (P/E)
$99.00
Dividend Discount Model
$1.69
Consensus Value
$77.74
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
C
56
Profitability
15/25
Strength
22/25
Valuation
15/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
High free cash flow yield (9.1%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $4.95
- EPS (Forward)
- $5.05
- Book Value
- $56.77
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.9%
- Debt/Equity
- 39%
- Revenue Growth
- -7.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance