US · HCKT
The Hackett Group, Inc.
- Sector
- Technology · Information Technology Services
- Headquarters
- Miami, FL 33131
- Website
- thehackettgroup.com
Price · as of 2025-12-26
$13.49
Market cap 370.61M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $33.58 | +148.93% |
| Intrinsic Value(DCF) | $5.78 | -57.15% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $2.68 | -80.17% |
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 | $3.67 | $38.55 | $95.59 | $4.10 | $10.60 |
| 2012 | $3.92 | $38.54 | $168.09 | $1.76 | $6.30 |
| 2013 | $4.77 | $39.95 | $0.21 | $0.47 | $1.13 |
| 2014 | $7.07 | $37.59 | $0.11 | $0.36 | $4.63 |
| 2015 | $11.14 | $50.38 | $0.80 | $1.71 | $8.34 |
| 2016 | $16.08 | $69.43 | $2.29 | $0.49 | $13.53 |
| 2017 | $15.50 | $63.54 | $0.97 | $1.00 | $6.80 |
| 2018 | $13.90 | $29.18 | $0.39 | $0.26 | $6.04 |
| 2019 | $13.92 | $51.78 | $0.65 | $0.05 | $5.45 |
| 2020 | $15.70 | $48.08 | $0.98 | $0.00 | $0.00 |
| 2021 | $19.02 | $52.62 | $2.64 | $2.44 | $32.96 |
| 2022 | $17.19 | $35.26 | $3.13 | $0.71 | $17.28 |
| 2023 | $23.77 | $44.51 | $6.15 | $0.00 | $11.42 |
| 2024 | $28.57 | $38.83 | $2.04 | $0.00 | $14.71 |
| 2025 | $13.73 | $33.58 | $0.49 | $0.00 | $2.67 |
AI valuation
Our deep-learning model estimates The Hackett Group, Inc.'s (HCKT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $33.58
- Current price
- $13.49
- AI upside
- +148.93%
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
$5.78
-57.15% upside
Graham-Dodd
—
— upside
Graham Formula
$2.68
-80.17% 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 |
| HCKT | The Hackett Group, Inc. | $13.49 | 370.61M | +149% | -57% | — | -80% | 28.97 | 5.51 | 1.23 | 13.71 | — | -14.52 | 38.34% | 8.72% | 4.23% | 14.09% | 12.94% | 6.53% | 1.17 | 15.53 | 1.72 | 1.59 | 1.93 | -5524.00% | -262.00% | -2569.00% | 8.65% | 0.83 | 26.55% | 3.44% | 99.70% | 21.89% | 16.37 | 13.45 | 1.43 | 4.31 |
| CLMB | Climb Global Solutions, I… | $94.68 | 436.8M | +239% | +2,823% | -56% | +132% | — | 3.44 | 0.62 | 10.33 | — | 8.45 | 16.13% | 4.47% | 3.27% | 0.00% | 30.27% | 0.00% | 0.03 | — | 1.11 | 1.07 | -0.93 | 1429.00% | 4014.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 1.61% | 12.62 | — | 0.56 | 2.69 |
| CNDT | Conduent Incorporated | $1.46 | 225.88M | +1,848% | -60% | — | -33% | -1.29 | 0.27 | 0.07 | 9.45 | — | 1.04 | 18.15% | 4.47% | -5.59% | -18.81% | 9.62% | -6.81% | 0.95 | 2.83 | 1.57 | 1.26 | 6.78 | -15112.00% | -936.00% | 2453.00% | -60.22% | -0.11 | -9.34% | 4.56% | -5.90% | 17.79% | 5.70 | -5.87 | 0.25 | 0.21 |
| DAVA | Endava plc | $4.68 | 258.82M | +649% | -13% | +5% | +26% | 20.94 | 0.76 | 0.58 | 9.08 | 86.76 | 50.75 | 25.65% | 4.08% | 2.75% | 3.47% | 3.62% | 2.18% | 0.39 | 2.95 | 2.32 | 2.22 | 2.50 | 2414.00% | 425.00% | -171.00% | 10.82% | 0.43 | 6.28% | 0.00% | 0.00% | 14.58% | 19.45 | 12.75 | 0.79 | 2.76 |
| IBEX | IBEX Limited | $28.90 | 389.2M | +117% | -23% | -28% | +52% | 11.69 | 3.21 | 0.77 | 7.49 | 41.37 | 3.52 | 30.91% | 8.35% | 6.60% | 24.57% | 20.85% | 13.00% | 0.52 | 28.53 | 1.82 | 1.68 | 0.84 | 2826.00% | 977.00% | 92.00% | 6.33% | 0.57 | 15.21% | 0.00% | 0.00% | 18.10% | 10.41 | 17.78 | 0.87 | 4.89 |
| LZMH | LZ Technology Holdings Li… | $1.20 | 182.48M | +2,538% | — | — | — | 147.20 | 13.06 | 1.03 | 61.74 | — | 13.50 | 4.19% | 0.44% | 0.67% | 9.42% | 4.14% | 1.95% | 0.54 | 4.75 | 1.19 | 1.14 | 2.18 | -18889.00% | 4464.00% | -12550.00% | 0.51% | 0.02 | 4.94% | 0.00% | 0.00% | 0.00% | 243.05 | 203.86 | 1.07 | 4.33 |
| OSPN | OneSpan Inc. | $11.04 | 423.1M | +197% | -43% | -39% | +42% | 5.45 | 1.46 | 1.63 | 5.60 | 18.08 | 2.51 | 70.69% | 20.59% | 29.98% | 30.10% | 28.93% | 19.80% | 0.02 | — | 1.50 | 1.10 | -1.08 | 3014.00% | 0.00% | 877.00% | 12.71% | 0.52 | 29.18% | 4.65% | 25.30% | 7.96% | 6.65 | 6.59 | 1.37 | 3.83 |
| PRTH | Priority Technology Holdi… | $5.55 | 454.39M | +1,046% | +100% | — | +32% | 24.88 | -3.58 | 0.68 | 7.97 | — | -0.76 | 37.29% | 15.17% | 2.73% | -85.84% | 12.15% | 1.40% | -5.58 | 1.50 | 1.05 | 0.12 | 4.73 | -5079.00% | 1642.00% | 653.00% | 10.70% | 0.08 | 9.03% | 13.09% | 325.60% | 13.35% | 11.01 | 22.99 | 1.67 | 0.82 |
| TLS | Telos Corporation | $4.02 | 296.49M | +9,312% | +882% | — | +197% | -3.93 | 1.62 | 1.90 | -4.05 | -8.54 | 2.62 | 31.80% | -51.60% | -48.51% | -36.71% | -72.60% | -28.63% | 0.08 | -86.76 | 4.13 | 3.33 | 1.11 | 4600.00% | -2552.00% | 10294.00% | -13.67% | -1.17 | -36.63% | 0.00% | 0.00% | 0.00% | -2.90 | -5.74 | 1.49 | 1.13 |
| TSSI | TSS, Inc. | $10.33 | 248.09M | +4,249% | +913% | -84% | +353% | 35.10 | 29.39 | 1.42 | 23.13 | 0.50 | 32.99 | 15.09% | 5.74% | 4.03% | 111.84% | 130.88% | 9.78% | 4.58 | 3.11 | 1.02 | 0.71 | 1.00 | 695882.00% | 17233.00% | -17991.00% | 3.25% | 0.27 | 107.64% | 0.00% | 0.00% | 2.14% | 25.79 | 32.18 | 1.48 | 2.37 |
| XRX | Xerox Holdings Corporatio… | $1.80 | 231.48M | +668% | -13% | — | — | -0.22 | 0.35 | 0.03 | -25.26 | — | -0.09 | 36.83% | -0.94% | -14.65% | -105.65% | -1.52% | -11.32% | 6.45 | -0.27 | 1.12 | 0.69 | -23.79 | -2298.00% | 1288.00% | -4454.00% | 112.38% | 0.11 | 5.96% | 30.81% | -6.90% | 30.81% | -60.08 | 15.31 | 0.56 | 1.10 |
About The Hackett Group, Inc.
The Hackett Group, Inc. operates as a strategic advisory and technology consulting firm primarily in North America and internationally. It offers best practice intelligence center, an online searchable repository; best practice accelerators that provide web-based access to best practices, customized software configuration tools, and best practice process flows; advisor inquiry for access to fact-based advice on proven approaches and methods; best practice research that provides insights into the proven approaches; and peer interaction comprising member-led webcasts, annual best practice conferences, annual member forums, membership performance surveys, and client-submitted content, as well as intellectual property as-a-service and Hackett Institute programs. The company's benchmarking services conduct studies for selling, general and administrative, finance, human resources, information technology, procurement, enterprise performance management, and shared services; and business transformation practices to help clients develop coordinated strategy for achieving performance enhancements across the enterprise. It also provides Oracle EEA solutions for core financial close and consolidation, integrated business planning, and reporting/advanced analytics areas. In addition, the company offers SAP solutions, including planning, architecture, and vendor evaluation and selection through implementation, customization, testing, and integration; post-implementation support, change management, exception management, process transparency, system documentation, and end-user training; off-shore application development, and application maintenance and support services; and OneStream practice that helps clients choose and deploy OneStream XF Platform and Market Place solutions. The company was formerly known as Answerthink, Inc. and changed its name to The Hackett Group, Inc. in 2008. The Hackett Group, Inc. was founded in 1991 and is headquartered in Miami, Florida.
- CEO
- Ted A. Fernandez
- Employees
- 1.62K
- Beta
- 1.02
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.78 ÷ $13.49) − 1 = -57.15% (DCF, example).