investorscraft@gmail.com

Intrinsic Value of The Hackett Group, Inc. (HCKT)

Previous Close$24.62
Intrinsic Value
Upside potential
Previous Close
$24.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Hackett Group, Inc. operates as a leading consultancy and benchmarking firm specializing in business transformation, digital strategy, and operational excellence. The company serves mid-to-large enterprises across industries, offering advisory services, technology implementation, and performance benchmarking. Its revenue model is primarily fee-based, driven by project engagements and subscription services for proprietary research and data analytics. Hackett differentiates itself through deep domain expertise in finance, procurement, and HR optimization, leveraging its intellectual property and best-practice methodologies to deliver measurable client outcomes. The firm competes in the crowded management consulting space but maintains a niche position by focusing on data-driven decision-making and ROI-centric solutions. Its client base includes Fortune 1000 companies seeking to enhance efficiency and digital maturity, positioning Hackett as a trusted partner for complex business challenges.

Revenue Profitability And Efficiency

In FY 2024, Hackett reported $313.9 million in revenue with net income of $29.6 million, reflecting a 9.4% net margin. Diluted EPS stood at $1.05, supported by disciplined cost management. Operating cash flow was robust at $47.7 million, exceeding net income, while capital expenditures were modest at $4.1 million, indicating capital-light operations. The firm demonstrates consistent profitability with efficient working capital management.

Earnings Power And Capital Efficiency

Hackett generates stable earnings with $1.05 EPS, translating to a 20.2% return on equity based on FY 2024 figures. The company's capital efficiency is evident in its ability to convert 16.1% of revenue to operating cash flow. With minimal capex requirements, Hackett maintains strong free cash flow generation, allowing for reinvestment in intellectual property and selective acquisitions to enhance service offerings.

Balance Sheet And Financial Health

The balance sheet remains healthy with $16.4 million in cash and equivalents against $15.7 million of total debt, resulting in a net cash position. Debt levels appear manageable at 0.5x net income. The conservative capital structure provides flexibility for organic growth and shareholder returns, with no apparent liquidity constraints given the strong cash conversion cycle.

Growth Trends And Dividend Policy

Hackett has maintained a consistent dividend policy, paying $0.45 per share annually. While growth has been steady rather than explosive, the firm has demonstrated resilience across economic cycles. The dividend payout ratio of 42.9% leaves room for reinvestment while providing income to shareholders. Future growth may hinge on expanding digital transformation offerings and cross-selling opportunities within its client base.

Valuation And Market Expectations

At current trading levels, Hackett commands a P/E ratio of approximately 14x based on FY 2024 earnings, suggesting modest market expectations. The valuation reflects its position as a niche player in consulting services rather than a high-growth tech-enabled firm. Investors appear to price Hackett as a steady cash generator with limited multiple expansion potential absent significant business model evolution.

Strategic Advantages And Outlook

Hackett's key advantages include its proprietary benchmarking databases and industry-specific expertise that create switching costs for clients. The outlook remains stable as enterprises continue prioritizing operational efficiency, though competitive pressures may intensify. Success will depend on the firm's ability to integrate emerging technologies like AI into its service offerings while maintaining its reputation for quantifiable results delivery.

Sources

Company 10-K, Investor Relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount