ICF International, Inc. (ICFI)
Services-Management Consulting Services · Technology · $1.8B
Intrinsic Value (Consensus)
$77.74
Current Price
$99.00
Margin of Safety
-21.5%
21.5% Above Intrinsic Value
Value: $78
Price: $99
Valuation Model Estimates
Current Price: $99.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance