GURUFOCUS.COM » STOCK LIST » USA » NAS » ICF International Inc (NAS:ICFI) » Definitions » Intrinsic Value: Projected FCF
Switch to:

ICF International (NAS:ICFI) Intrinsic Value: Projected FCF

: $84.43 (As of Today)
View and export this data going back to 2006. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2023-01-27), ICF International's Intrinsic Value: Projected FCF is $84.43. The stock price of ICF International is $98.90. Therefore, ICF International's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.

The historical rank and industry rank for ICF International's Intrinsic Value: Projected FCF or its related term are showing as below:

ICFI' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.52   Med: 0.84   Max: 1.41
Current: 1.17

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of ICF International was 1.41. The lowest was 0.52. And the median was 0.84.

ICFI's Price-to-Projected-FCF is ranked worse than
57.12% of 639 companies
in the Business Services industry
Industry Median: 1.02 vs ICFI: 1.17

ICF International Intrinsic Value: Projected FCF Historical Data

The historical data trend for ICF International's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

ICF International Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 69.12 69.69 75.26 82.85 84.37

ICF International Quarterly Data
Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 85.08 84.37 81.78 85.17 84.43

Competitive Comparison

For the Consulting Services subindustry, ICF International's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

ICF International Intrinsic Value: Projected FCF Distribution

For the Business Services industry and Industrials sector, ICF International's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where ICF International's Intrinsic Value: Projected FCF falls in comparison to its industry or sector. The grey bar indicates the Intrinsic Value: Projected FCF's extreme value range as defined by GuruFocus.



ICF International Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get ICF International's Free Cash Flow(6 year avg) = $82.15.

ICF International's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Sep22)*0.8)/Shares Outstanding (Diluted Average)
=(11.37706741589*82.15488+837.739*0.8)/19.009
=84.43

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


ICF International  (NAS:ICFI) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

ICF International's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=98.90/84.426998174776
=1.17

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


ICF International Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of ICF International's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


ICF International (NAS:ICFI) Business Description

ICF International logo
Traded in Other Exchanges
Address
9300 Lee Highway, Fairfax, VA, USA, 22031
ICF International Inc provides professional services and technology-based solutions to government and commercial clients, including management, marketing, technology, and policy consulting and implementation services. Its services primarily support clients that operate in four key markets that include Energy, Environment, and Infrastructure, Health, Education, and Social Programs, Safety and Security and Consumer and Financial. The Company's major clients are United States federal government departments and agencies.
Executives
Choate Anne F officer: Executive Vice President 9300 LEE HIGHWAY FAIRFAX VA 22031
Broadus Barry M officer: Chief Financial Officer 9300 LEE HIGHWAY FAIRFAX VA 22031
Williams Michelle A director 9300 LEE HIGHWAY FAIRFAX VA 22031
Lee Rodney Mark Jr. officer: Executive Vice President 9300 LEE HIGHWAY FAIRFAX VA 22031
Salmirs Scott B director 551 FIFTH AVE, SUITE 300 NEW YORK NY 10176
Terreri Donald J officer: VP & Principal Acct. Officer 9300 LEE HIGHWAY FAIRFAX VA 22031
Crouther Marilyn C director 9300 LEE HIGHWAY FAIRFAX VA 22031
Welsh Bettina Garcia officer: Chief Financial Officer 9300 LEE HIGHWAY FAIRFAX VA 22031
Golinvaux Theresa D officer: SVP & Principal Acct. Officer 9300 LEE HIGHWAY FAIRFAX VA 20131
Mehl Randall director 8620 N DEAN CIR RIVER HILLS WI 53217
Van Handel Michael J director MANPOWERGROUP INC. 100 MANPOWER PLACE MILWAUKEE WI 53212
Ostria Sergio J officer: Executive Vice President 9300 LEE HIGHWAY FAIRFAX VA 22031
Eck Phillip officer: VP & Principal Acct Officer 9300 LEE HIGHWAY FAIRFAX VA 22031
Taylor Richard Dewayne officer: SVP & Principal Acct. Officer 9300 LEE HIGHWAY FAIRFAX VA 22031
Gupta Sanjay director 2775 SANDERS ROAD NORTHBROOK IL 60062

ICF International (NAS:ICFI) Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
premium membership