investorscraft@gmail.com

Intrinsic Value of Huron Consulting Group Inc. (HURN)

Previous Close$133.54
Intrinsic Value
Upside potential
Previous Close
$133.54

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

Huron Consulting Group Inc. operates as a professional services firm, specializing in healthcare, education, and commercial sectors. The company provides advisory, technology, and analytics solutions to help clients navigate complex operational, financial, and regulatory challenges. Its revenue model is primarily fee-based, driven by project engagements and recurring service contracts. Huron differentiates itself through deep industry expertise, integrated service offerings, and a client-centric approach, positioning it as a trusted partner in highly regulated and dynamic markets. The firm competes with larger consultancies by focusing on niche segments where its specialized knowledge delivers measurable value. In healthcare, for instance, Huron aids providers in revenue cycle optimization and compliance, while its education practice supports institutions in strategic planning and digital transformation. This targeted strategy allows Huron to maintain strong client retention and cross-selling opportunities across its diversified portfolio.

Revenue Profitability And Efficiency

Huron reported FY2024 revenue of $1.52 billion, with net income of $116.6 million, reflecting a net margin of approximately 7.7%. Diluted EPS stood at $6.27, demonstrating steady profitability. Operating cash flow of $201.3 million outpaced net income, indicating efficient working capital management. Capital expenditures were modest at $8.7 million, suggesting a capital-light model focused on human capital and intellectual property.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by high-value consulting services, with returns supported by low capital intensity. Operating cash flow conversion remains robust, enabling reinvestment in growth initiatives and debt management. The absence of dividends suggests a focus on retaining earnings for organic expansion or strategic acquisitions, aligning with its project-based revenue cycle.

Balance Sheet And Financial Health

Huron’s balance sheet shows $21.9 million in cash and equivalents against $398.6 million in total debt, indicating a leveraged but manageable position. The firm’s ability to generate consistent operating cash flow provides liquidity to service obligations. Shareholders’ equity appears stable, with no significant goodwill impairments or off-balance-sheet risks disclosed.

Growth Trends And Dividend Policy

Revenue growth trends reflect demand for Huron’s specialized consulting services, particularly in healthcare and education. The company does not pay dividends, opting to allocate free cash flow toward debt reduction and growth opportunities. This strategy aligns with its lifecycle as a mid-sized consultancy prioritizing scalability over shareholder distributions.

Valuation And Market Expectations

At a diluted EPS of $6.27, Huron trades at a P/E multiple reflective of its niche market positioning and growth prospects. Market expectations likely hinge on sustained demand for regulatory and operational advisory services, with valuation tempered by sector competition and macroeconomic sensitivity to discretionary consulting spend.

Strategic Advantages And Outlook

Huron’s strategic advantages lie in its sector-specific expertise and integrated service offerings, which foster long-term client relationships. The outlook remains cautiously optimistic, contingent on healthcare and education sector tailwinds. Risks include reliance on project-based revenue and competitive pressures from larger firms. However, its focus on high-margin advisory work positions it well for incremental margin expansion.

Sources

Company 10-K, investor disclosures

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