US · FCN
FTI Consulting, Inc.
- Sector
- Industrials · Consulting Services
- Headquarters
- Washington, DC 20004
- Website
- fticonsulting.com
Price · as of 2025-12-31
$173.82
Market cap 5.32B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $183.35 | +5.48% |
| Intrinsic Value(DCF) | $65.59 | -62.27% |
| Graham-Dodd Method(GD) | $58.60 | -66.29% |
| Graham Formula(GF) | $89.68 | -48.4% |
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 | $38.58 | $80.94 | $5.59 | $7.69 | $49.05 |
| 2012 | $34.62 | $58.93 | $0.00 | $0.00 | $0.00 |
| 2013 | $30.28 | $52.58 | $0.09 | $0.00 | $0.00 |
| 2014 | $36.53 | $105.92 | $3.18 | $4.66 | $20.82 |
| 2015 | $33.48 | $66.01 | $0.00 | $6.84 | $15.31 |
| 2016 | $40.56 | $71.06 | $1.02 | $11.11 | $20.58 |
| 2017 | $49.46 | $85.30 | $0.97 | $13.62 | $22.15 |
| 2018 | $73.81 | $119.77 | $5.45 | $25.06 | $80.38 |
| 2019 | $112.62 | $153.63 | $92.36 | $37.26 | $138.11 |
| 2020 | $125.78 | $144.80 | $100.15 | $34.23 | $74.15 |
| 2021 | $145.38 | $159.64 | $158.38 | $45.55 | $142.95 |
| 2022 | $186.58 | $180.00 | $12.37 | $48.43 | $118.34 |
| 2023 | $204.08 | $179.31 | $217.00 | $62.53 | $183.69 |
| 2024 | $169.56 | $165.03 | $49.02 | $69.08 | $110.34 |
| 2025 | $163.98 | $183.35 | $0.14 | $58.60 | $89.68 |
AI valuation
Our deep-learning model estimates FTI Consulting, Inc.'s (FCN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $183.35
- Current price
- $173.82
- AI upside
- +5.48%
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
$65.59
-62.27% upside
Graham-Dodd
$58.60
-66.29% upside
Graham Formula
$89.68
-48.4% 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 |
| FCN | FTI Consulting, Inc. | $173.82 | 5.32B | +5% | -62% | -66% | -48% | 19.06 | 2.98 | 1.36 | 12.43 | 215.78 | 10.82 | 32.13% | 10.27% | 7.15% | 13.57% | 14.57% | 7.64% | 0.34 | 18.18 | 1.56 | 1.43 | 0.73 | 883.00% | 244.00% | -6063.00% | 3.03% | 0.16 | 8.03% | 0.00% | 0.00% | 16.63% | 14.11 | 35.05 | 1.45 | 4.15 |
| CPA | Copa Holdings, S.A. | $138.61 | 5.72B | +35% | +94% | -62% | +52% | 8.11 | 1.96 | 1.51 | 5.63 | 68.20 | 2.04 | 31.65% | 22.64% | 18.56% | 26.09% | 19.77% | 10.90% | 0.92 | 8.32 | 1.23 | 1.07 | 1.84 | 1189.00% | 498.00% | -953.00% | 5.66% | 0.78 | 8.59% | 4.88% | 39.60% | 5.04% | 8.15 | 21.66 | 1.84 | 2.48 |
| FBIN | Fortune Brands Innovation… | $54.34 | 6.53B | -9% | -61% | -99% | -77% | 21.24 | 2.66 | 1.42 | 12.41 | — | -7.47 | 44.83% | 11.56% | 6.69% | 12.42% | 7.99% | 4.57% | 1.07 | 4.48 | 1.84 | 0.73 | 3.28 | -3413.00% | -316.00% | -2270.00% | 5.78% | 0.45 | 7.69% | 1.90% | 40.40% | 8.39% | 16.72 | 23.52 | 1.93 | 2.03 |
| GATX | GATX Corporation | $184.17 | 6.57B | -17% | -47% | -55% | -12% | 20.26 | 2.41 | 3.82 | 14.66 | 117.60 | 2.53 | 48.58% | 30.69% | 19.15% | 12.63% | 4.27% | 2.14% | 4.66 | 1.27 | 1.27 | 1.27 | 7.93 | 1722.00% | 977.00% | -3625.00% | -10.30% | 0.16 | -6.51% | 1.35% | 27.40% | 5.09% | 27.07 | -21.15 | 8.31 | 0.80 |
| GTES | Gates Industrial Corporat… | $27.57 | 7.12B | +39% | -60% | -65% | -68% | 28.75 | 2.17 | 2.10 | 12.03 | 96.70 | 67.93 | 40.49% | 15.34% | 7.30% | 7.91% | 8.74% | 3.61% | 0.75 | 3.55 | 3.37 | 2.12 | 2.29 | 2973.00% | 103.00% | 3656.00% | 5.60% | 0.65 | 8.22% | 0.00% | 0.00% | 3.01% | 16.89 | 22.04 | 2.59 | 2.59 |
| KBR | KBR, Inc. | $42.23 | 5.36B | -7% | -55% | — | -34% | 13.30 | 3.57 | 0.69 | 8.17 | 90.83 | -2.82 | 14.77% | 7.30% | 5.33% | 27.27% | 10.71% | 6.08% | 1.88 | 3.59 | 1.22 | 0.94 | 2.48 | 1464.00% | 57.00% | 3377.00% | 9.61% | 0.33 | 13.02% | 1.57% | 20.80% | 13.15% | 13.54 | 14.94 | 0.99 | 2.53 |
| KEX | Kirby Corporation | $129.80 | 7.04B | -23% | -59% | -35% | -46% | 20.84 | 2.19 | 2.20 | 11.04 | 72.05 | 2.54 | 26.26% | 14.61% | 10.54% | 10.56% | 8.29% | 5.98% | 0.39 | 10.61 | 1.53 | 0.88 | 1.57 | 2892.00% | 301.00% | -196.00% | 5.48% | 0.95 | 9.07% | 0.00% | 0.00% | 4.78% | 17.56 | 21.27 | 2.57 | 3.35 |
| MSA | MSA Safety Incorporated | $195.41 | 7.65B | -19% | -57% | -90% | -58% | 27.86 | 5.69 | 4.15 | 17.39 | — | 23.11 | 46.46% | 21.44% | 14.88% | 22.22% | 18.21% | 11.72% | 0.46 | 12.64 | 3.01 | 1.63 | 0.98 | -166.00% | 369.00% | 2197.00% | 3.80% | 1.26 | 17.58% | 1.06% | 29.50% | 2.22% | 20.48 | 27.87 | 4.39 | 6.30 |
| RAL | Ralliant Corp. | $45.89 | 5.18B | -19% | -55% | — | — | -4.31 | 3.23 | 2.55 | -5.71 | — | -6.33 | 50.29% | 12.45% | -58.50% | -45.30% | 8.14% | -28.63% | 0.70 | 7.98 | 0.84 | 0.52 | -0.78 | -50224.00% | -399.00% | -1471.00% | 6.80% | 0.34 | 11.38% | 0.00% | 0.00% | 0.00% | 23.68 | 17.02 | 2.95 | 2.15 |
| SITE | SiteOne Landscape Supply,… | $142.89 | 6.35B | -1% | -60% | -71% | -73% | 42.09 | 3.85 | 1.36 | 22.52 | 172.84 | 7.03 | 34.76% | 5.06% | 3.23% | 9.39% | 7.59% | 4.83% | 0.59 | 6.80 | 2.47 | 1.07 | 2.48 | 2435.00% | 362.00% | 344.00% | 3.86% | 0.44 | 10.15% | 0.00% | 0.00% | 2.40% | 30.15 | 29.09 | 1.53 | 5.10 |
| TKR | The Timken Company | $108.38 | 7.54B | -29% | -59% | -78% | -68% | 26.61 | 2.41 | 1.67 | 12.66 | — | 11.03 | 28.68% | 12.35% | 6.29% | 9.60% | 8.94% | 4.41% | 0.68 | 5.13 | 2.82 | 1.32 | 2.40 | -1764.00% | 19.00% | 3284.00% | 5.29% | 0.60 | 8.41% | 1.28% | 34.10% | 3.30% | 16.69 | 23.25 | 2.06 | 3.21 |
About FTI Consulting, Inc.
FTI Consulting, Inc. provides business advisory services to manage change, mitigate risk, and resolve disputes worldwide. The company operates through five segments: Corporate Finance & Restructuring, Forensic and Litigation Consulting, Economic Consulting, Technology, and Strategic Communications. Its Corporate Finance & Restructuring segment provides business transformation, transactions, and turnaround and restructuring services. The company's Forensic and Litigation Consulting segment offers. construction and environmental solution, data and analytics, dispute, health solution, and risk and investigation services. Its Economic Consulting segment provides. antitrust and competition economic, financial economic, and international arbitration services. The company's Technology segment offers corporate legal operation; e-discovery and expertise; and information governance, privacy, and security services. Its Strategic Communications segment provides corporate reputation, financial communication, and public affairs services. The company serves aerospace and defense, agriculture, airlines and aviation, automotive and industrial, construction, energy, power and products, environmental solutions, financial services, healthcare and life sciences, hospitality, gaming and leisure, insurance, mining, private equity, public sector, real estate, retail and consumer products, telecom, media and technology, and transportation and logistics industries. The company was founded in 1982 and is headquartered in Washington, District of Columbia.
- CEO
- Steven H. Gunby
- Employees
- 8.11K
- Beta
- 0.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($65.59 ÷ $173.82) − 1 = -62.27% (DCF, example).