Huron Consulting Group Inc. (HURN) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+162.0%

$510.99

vs $195.00 price

Levered DCF

$1,159.31

After debt service

Piotroski score

6 / 9

Average

Altman Z-score

3.64

Safe zone

Rating

A-

Overall 4 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	28.72×	19.06×	30.96×	19.46×	16.97×	-54.58×	36.17×	81.44×
P/B	5.71×	3.96×	3.63×	2.66×	1.87×	2.34×	2.77×	2.06×
P/S	1.78×	1.5×	1.42×	1.3×	1.18×	1.53×	1.72×	1.4×
EV / EBITDA	17.55×	13.55×	13.83×	12.97×	14.48×	18.07×	17.99×	14.82×
Gross margin	29.9%	32.0%	30.8%	30.6%	29.7%	29.8%	34.3%	34.4%
Operating margin	11.7%	11.4%	9.2%	8.8%	5.8%	-3.4%	7.3%	6.6%
Net margin	6.2%	7.8%	4.6%	6.7%	7.0%	-2.8%	4.8%	1.7%
Current ratio	1.17×	1.21×	1.32×	1.34×	1.26×	1.23×	1.1×	0.56×
Debt / equity	1.04×	0.71×	0.7×	0.63×	0.52×	0.5×	0.59×	0.55×
Interest coverage	5.83×	6.66×	6.4×	8.4×	6.48×	-3.11×	4.07×	2.74×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	19.9%	20.8%	11.7%	13.7%	11.0%	-4.3%	7.6%	2.5%
Return on invested capital	13.2%	12.4%	9.6%	7.2%	4.5%	-2.3%	5.6%	3.3%
Return on assets	6.9%	8.7%	5.0%	6.3%	5.6%	-2.3%	3.8%	1.3%
Free cash flow yield	6.1%	8.7%	5.2%	4.2%	0.2%	9.3%	7.2%	7.8%
Earnings yield	3.5%	5.2%	3.2%	5.1%	5.9%	-1.8%	2.8%	1.2%
Enterprise value	$3.5B	$2.6B	$2.3B	$1.8B	$1.3B	$1.5B	$1.8B	$1.4B
Net debt / EBITDA	2.6×	1.96×	2.18×	2.4×	2.97×	2.5×	3.09×	2.84×
Cash conversion cycle (days)	80	84	93	87	82	63	78	78