US · FC
Franklin Covey Co.
- Sector
- Industrials · Consulting Services
- Headquarters
- Salt Lake City, UT 84119-2331
- Website
- franklincovey.com
Price · as of 2025-08-31
$21.48
Market cap 156.11M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $127.63 | +494.18% |
| Intrinsic Value(DCF) | $7.35 | -65.78% |
| Graham-Dodd Method(GD) | $3.95 | -81.62% |
| Graham Formula(GF) | $0.34 | -98.41% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $9.16 | $92.89 | $0.00 | $5.51 | $6.96 |
| 2012 | $12.97 | $42.35 | $0.00 | $6.79 | $6.12 |
| 2013 | $19.43 | $49.36 | $15.66 | $9.34 | $16.18 |
| 2014 | $19.97 | $43.31 | $0.47 | $11.81 | $16.43 |
| 2015 | $14.10 | $39.90 | $0.00 | $9.63 | $6.92 |
| 2016 | $18.80 | $43.30 | $0.00 | $7.29 | $1.66 |
| 2017 | $20.75 | $96.33 | $0.00 | $1.81 | $0.00 |
| 2018 | $23.46 | $49.53 | $0.00 | $1.96 | $0.00 |
| 2019 | $39.68 | $53.98 | $0.52 | $3.78 | $0.00 |
| 2020 | $20.89 | $81.85 | $1.90 | $0.00 | $2.27 |
| 2021 | $45.16 | $74.79 | $3.81 | $8.29 | $19.88 |
| 2022 | $48.39 | $80.59 | $5.40 | $10.16 | $32.02 |
| 2023 | $37.83 | $119.15 | $66.26 | $10.00 | $19.08 |
| 2024 | $38.98 | $71.66 | $32.26 | $12.83 | $18.52 |
| 2025 | $14.89 | $127.63 | $3.08 | $3.95 | $0.34 |
AI valuation
Our deep-learning model estimates Franklin Covey Co.'s (FC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $127.63
- Current price
- $21.48
- AI upside
- +494.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$7.35
-65.78% upside
Graham-Dodd
$3.95
-81.62% upside
Graham Formula
$0.34
-98.41% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FC | Franklin Covey Co. | $21.48 | 156.11M | +494% | -66% | -82% | -98% | 62.74 | 2.88 | 0.72 | 11.68 | — | 168.84 | 76.22% | 2.14% | 1.15% | 4.09% | 6.91% | 1.22% | 0.12 | 10.10 | 0.82 | 0.64 | -1.65 | -8621.00% | -702.00% | -7863.00% | 6.28% | 0.18 | 28.94% | 0.00% | 0.00% | 13.70% | 29.56 | 13.95 | 0.63 | 2.42 |
| ALTG | Alta Equipment Group Inc. | $6.90 | 222.42M | +606% | -56% | — | — | -3.10 | -28.33 | 0.14 | -29.70 | -10.31 | -1.85 | 25.85% | 1.26% | -4.37% | -233.43% | 2.95% | -5.70% | -38.59 | 2.13 | 1.43 | 0.41 | -16.72 | 3010.00% | -217.00% | -34444.00% | 13.24% | 0.07 | 4.19% | 1.20% | -3.70% | 351.03% | 24.58 | 17.28 | 0.31 | 1.49 |
| DSX | Diana Shipping Inc. | $2.58 | 298.7M | +3,066% | -31% | +40% | -92% | 24.28 | 0.86 | 2.03 | 10.63 | 27.88 | 0.86 | 56.61% | 19.76% | 8.35% | 3.54% | 4.55% | 1.52% | 1.27 | 0.98 | — | — | 6.59 | 8707.00% | -643.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | 19.64 | — | 3.88 | 0.96 |
| FORR | Forrester Research, Inc. | $5.98 | 113.64M | +2,293% | +25% | — | -93% | -34.39 | 0.86 | 0.46 | 4.62 | — | -7.63 | 97.77% | 0.17% | -1.33% | -2.45% | 0.15% | -1.08% | 0.32 | 0.25 | 0.99 | 0.79 | 0.46 | -28750.00% | -1005.00% | -14488.00% | -3.67% | -0.02 | -3.63% | 0.00% | 0.00% | 8.06% | 223.68 | -22.80 | 0.38 | 1.77 |
| PAMT | Pamt Corp. | $10.04 | 210.1M | +360% | -41% | -46% | -54% | -9.41 | 1.08 | 0.42 | 6.47 | — | 1.08 | 2.03% | -5.14% | -4.45% | -10.75% | -6.08% | -4.23% | 1.17 | -2.78 | 1.78 | 1.67 | 3.24 | -27590.00% | -1186.00% | -20149.00% | -27.32% | 0.50 | -17.66% | 0.00% | 0.00% | 1.76% | -13.98 | -6.29 | 0.72 | 1.81 |
| PPIH | Perma-Pipe International … | $32.37 | 262M | +27% | +384% | -55% | -54% | 6.53 | 1.19 | 0.54 | 5.08 | — | 1.22 | 33.62% | 12.82% | 5.67% | 18.99% | 15.78% | 8.16% | 0.46 | 9.13 | 2.01 | 1.49 | 0.86 | -1385.00% | 512.00% | 20491.00% | 12.92% | 0.26 | 12.12% | 0.00% | 0.00% | 11.21% | 5.08 | 9.32 | 0.65 | 2.56 |
| RGP | Resources Connection, Inc… | $3.76 | 125.97M | +1,394% | -53% | — | +534% | -0.76 | 0.70 | 0.26 | 8.02 | — | 0.91 | 37.62% | -35.69% | -34.78% | -61.29% | -81.99% | -47.03% | 0.12 | — | 2.70 | 2.57 | -5.79 | -103548.00% | -1287.00% | -2208.00% | 11.16% | 0.25 | 6.90% | 12.85% | -9.70% | 21.81% | -0.43 | 5.20 | 0.15 | 0.52 |
| ROMA | Roma Green Finance Limite… | $2.63 | 156.65M | +426% | -42% | — | — | -8.41 | 4.79 | 19.13 | -7.26 | -2.25 | 4.79 | 36.99% | -233.93% | -227.61% | -52.00% | -133.33% | -48.59% | 0.00 | — | 24.65 | 20.51 | 0.71 | 37361.00% | 2321.00% | -4976.00% | -5.39% | -6.21 | -58.80% | 0.00% | 0.00% | 0.00% | -7.45 | -16.89 | 17.42 | 67.69 |
| SHMD | SCHMID Group N.V. Class A… | $6.46 | 278.18M | — | — | -24% | -41% | — | — | — | — | — | — | 29.25% | 35.67% | 40.85% | 0.04% | 14.78% | 0.03% | -2.35 | 3.19 | 0.85 | 0.60 | 0.93 | 149652.00% | -506.00% | -18333.00% | — | 0.11 | 1.47% | — | 0.00% | — | — | — | — | — |
| SPCE | Virgin Galactic Holdings,… | $2.55 | 161.17M | -47% | -47% | — | — | -0.25 | 0.26 | 12.09 | 0.18 | — | 0.26 | -1179.48% | -5352.89% | -4928.08% | -83.78% | -249.66% | -32.39% | 1.30 | -29.14 | 4.19 | 3.75 | -0.76 | -5339.00% | 347.00% | -364.00% | -557.67% | -2.35 | -314.58% | 0.00% | 0.00% | 38.53% | 0.15 | 0.12 | -8.24 | -4.21 |
About Franklin Covey Co.
Franklin Covey Co. provides training and consulting services in the areas of execution, sales performance, productivity, customer loyalty, and educational improvement for organizations and individuals worldwide. The company operates through three segments: Direct Offices, International Licensees, and Education Practice. It also provides a suite of individual-effectiveness and leadership-development training and products. The company was incorporated in 1983 and is headquartered in Salt Lake City, Utah.
- CEO
- Paul S. Walker
- Employees
- 1.08K
- Beta
- 0.68
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.35 ÷ $21.48) − 1 = -65.78% (DCF, example).