US · HSII
Heidrick & Struggles International, Inc.
- Sector
- Industrials · Staffing & Employment Services
- Headquarters
- Chicago, IL 60606-6303
- Website
- heidrick.com
Price · as of 2024-12-31
—
Market cap 1.22B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $456.88 | — |
| Intrinsic Value(DCF) | $40.53 | — |
| Graham-Dodd Method(GD) | $8.12 | — |
| Graham Formula(GF) | $6.46 | — |
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 |
|---|---|---|---|---|---|
| 2010 | $18.45 | $268.70 | $12.43 | $4.40 | $13.28 |
| 2011 | $15.46 | $136.64 | $11.33 | $0.00 | $0.00 |
| 2012 | $10.64 | $77.39 | $8.33 | $0.00 | $0.00 |
| 2013 | $15.56 | $53.70 | $11.05 | $2.62 | $4.00 |
| 2014 | $19.93 | $41.22 | $10.79 | $0.47 | $5.46 |
| 2015 | $18.83 | $44.07 | $11.58 | $3.24 | $13.68 |
| 2016 | $20.63 | $79.90 | $11.32 | $1.86 | $14.39 |
| 2017 | $26.57 | $53.98 | $7.49 | $0.00 | $0.00 |
| 2018 | $35.94 | $84.54 | $113.83 | $12.62 | $58.58 |
| 2019 | $21.09 | $60.85 | $26.66 | $12.52 | $16.66 |
| 2020 | $35.46 | $69.80 | $7.01 | $0.00 | $8.78 |
| 2021 | $35.20 | $61.11 | $738.01 | $19.20 | $244.37 |
| 2022 | $30.14 | $111.51 | $640.73 | $24.43 | $61.18 |
| 2023 | $32.27 | $130.55 | $519.84 | $17.18 | $11.69 |
| 2024 | $46.36 | $456.88 | $17.46 | $8.12 | $6.46 |
AI valuation
Our deep-learning model estimates Heidrick & Struggles International, Inc.'s (HSII) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $456.88
- Current price
- —
- AI upside
- —
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
$40.53
— upside
Graham-Dodd
$8.12
— upside
Graham Formula
$6.46
— 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 |
| HSII | Heidrick & Struggles Inte… | $58.74 | 1.22B | +678% | -31% | -86% | -89% | 107.80 | 2.08 | 0.84 | 5.15 | — | 3.11 | 25.20% | 0.67% | 0.78% | 1.91% | 8.15% | 0.75% | 0.22 | — | 1.60 | 1.46 | -4.47 | -8435.00% | 715.00% | -40855.00% | 13.19% | 0.31 | 335.80% | 1.37% | 148.10% | 12.61% | 63.52 | 3.85 | 0.43 | 2.25 |
| BBSI | Barrett Business Services… | $40.72 | 1.05B | +108% | -55% | -70% | -26% | 19.47 | 4.66 | 0.90 | 11.90 | 277.09 | 5.94 | 22.13% | 5.22% | 4.63% | 25.20% | 47.30% | 7.22% | 0.10 | 335.85 | 1.32 | 1.00 | -0.43 | 703.00% | 703.00% | -10735.00% | -0.39% | 0.03 | -4.31% | 0.78% | 15.30% | 3.61% | 15.58 | -228.69 | 0.81 | 3.54 |
| CCEC | Capital Clean Energy Carr… | $19.92 | 1.17B | +210% | -26% | +61% | +79% | 20.08 | 0.79 | 2.88 | 11.23 | 95.92 | 0.86 | 56.25% | 51.74% | 52.00% | 4.24% | 6.02% | 1.46% | 1.92 | 1.37 | 1.67 | 1.31 | 7.64 | 2093.00% | 245.00% | 26636.00% | -90.18% | 0.99 | -30.25% | 3.17% | 63.70% | 3.17% | 17.42 | -3.47 | 9.01 | 0.56 |
| CRAI | CRA International, Inc. | $189.94 | 1.25B | — | +699% | -85% | -26% | 21.85 | 5.60 | 1.59 | 13.60 | — | 10.58 | 29.03% | 11.06% | 7.29% | — | — | — | 0.60 | 15.51 | 0.92 | 0.81 | 1.13 | — | — | — | 1.55% | 0.07 | — | 1.16% | 25.20% | 5.09% | 15.71 | 70.39 | 1.74 | 3.80 |
| EVLV | Evolv Technologies Holdin… | $7.25 | 1.17B | +258% | +227% | — | — | -9.19 | 4.22 | 4.78 | -12.83 | — | 4.22 | 57.08% | -79.24% | -52.01% | -40.93% | -136.90% | -19.06% | 0.22 | — | 1.26 | 0.84 | 0.31 | -5211.00% | 2916.00% | -1734.00% | -13.73% | -0.32 | -113.38% | 0.00% | 0.00% | 0.00% | -5.71 | -6.90 | 4.53 | -0.39 |
| GRC | The Gorman-Rupp Company | $45.39 | 1.19B | +5% | -42% | — | -49% | 32.39 | 4.14 | 2.52 | 16.54 | 101.14 | -31.04 | 28.84% | 13.97% | 7.77% | 13.45% | 10.27% | 6.17% | 0.74 | 4.08 | 2.37 | 1.25 | 2.27 | 3203.00% | 344.00% | 6006.00% | 5.17% | 1.08 | 12.48% | 1.14% | 36.90% | 6.47% | 20.86 | 22.39 | 2.92 | 3.66 |
| LMB | Limbach Holdings, Inc. | $84.00 | 976.65M | +54% | +351% | -71% | -72% | 26.47 | 5.32 | 1.58 | 15.28 | 57.52 | 10.32 | 27.81% | 7.45% | 5.95% | 22.50% | 22.92% | 9.40% | 0.32 | 20.67 | 1.46 | 1.40 | 0.07 | 4602.00% | 47.00% | -4690.00% | 3.58% | 0.24 | 22.48% | 0.00% | 0.00% | 0.00% | 21.26 | 28.06 | 1.58 | 4.78 |
| LNN | Lindsay Corporation | $115.09 | 1.25B | -20% | -56% | -53% | +13% | 16.16 | 2.25 | 1.77 | 9.23 | 126.14 | 2.82 | 31.16% | 13.03% | 10.95% | 14.61% | 16.37% | 9.25% | 0.26 | 48.08 | 3.71 | 2.53 | -0.97 | 1281.00% | 1141.00% | 3539.00% | 7.55% | 0.93 | 21.45% | 1.32% | 21.30% | 7.09% | 12.29 | 11.97 | 1.60 | 5.28 |
| MAN | ManpowerGroup Inc. | $29.78 | 1.38B | +105% | -50% | — | — | -94.67 | 0.61 | 0.07 | 10.12 | — | 14.83 | 16.69% | 1.33% | -0.07% | -0.64% | 2.97% | -0.15% | 1.16 | 2.50 | 1.11 | 1.08 | 5.54 | -10963.00% | 58.00% | -16253.00% | -12.82% | -0.02 | -5.02% | 5.30% | -501.50% | 8.33% | 11.65 | -17.23 | 0.15 | 2.80 |
| RHLD | Resolute Holdings Managem… | $162.98 | 1.39B | -30% | -43% | — | +23% | 3.09 | -0.43 | 0.81 | 3.85 | — | -0.43 | 52.13% | 30.12% | 26.22% | -27.93% | -90.02% | 92.40% | -0.26 | 5.95 | 0.00 | 0.06 | 1.43 | -96316.00% | 767.00% | 3543.00% | 42.17% | 0.19 | -102.08% | 4.57% | 14.10% | 35.37% | 4.28 | 3.77 | 1.29 | -137.88 |
| WLDN | Willdan Group, Inc. | $94.11 | 1.38B | — | -37% | -71% | +7% | 24.07 | 4.15 | 1.86 | 19.69 | — | 14.09 | 37.51% | 6.48% | 7.71% | — | — | — | 0.23 | 7.68 | 1.56 | 0.85 | 0.05 | — | — | — | 5.59% | 0.50 | — | 0.00% | 0.00% | 0.00% | 28.73 | 17.94 | 1.86 | 5.12 |
About Heidrick & Struggles International, Inc.
Heidrick & Struggles International, Inc., together with its subsidiaries, provides executive search, consulting, and on-demand talent services to businesses and business leaders worldwide. The company enables its clients to build leadership teams by facilitating the recruitment, management, and development of senior executives. It also offers on-demand services to provide clients with independent talent, including professionals with industry and functional expertise for interim leadership roles and critical project-based initiatives; and consulting services, including leadership assessment and development, team and organization acceleration, digital acceleration and innovation, diversity and inclusion advisory services, and culture shaping services. The company provides its services to Fortune 1000 companies; Major U.S. and non-U.S. companies; middle market and emerging growth companies; private equity firms; governmental, higher education, and not-for-profit organizations; and other private and public entities. Heidrick & Struggles International, Inc. was founded in 1953 and is headquartered in Chicago, Illinois.
- CEO
- Thomas L. Monahan III
- Employees
- 2.21K
- Beta
- 1.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($40.53 ÷ —) − 1 = — (DCF, example).