The Hackett Group, Inc.

The Hackett Group, Inc.

HCKTยทNASDAQ

$11.54

-4.7%
TechnologyInformation Technology Services

The Hackett Group, Inc. operates as a strategic advisory and technology consulting firm primarily in North America and internationally. It offers best practice intelligence center, an online searchable repository; best practice accelerators that provide web-based access to best practices, customized software configuration tools, and best practice process flows; advisor inquiry for access to fact-based advice on proven approaches and methods; best practice research that provides insights into the proven approaches; and peer interaction comprising member-led webcasts, annual best practice conferences, annual member forums, membership performance surveys, and client-submitted content, as well as intellectual property as-a-service and Hackett Institute programs. The company's benchmarking services conduct studies for selling, general and administrative, finance, human resources, information technology, procurement, enterprise performance management, and shared services; and business transformation practices to help clients develop coordinated strategy for achieving performance enhancements across the enterprise. It also provides Oracle EEA solutions for core financial close and consolidation, integrated business planning, and reporting/advanced analytics areas. In addition, the company offers SAP solutions, including planning, architecture, and vendor evaluation and selection through implementation, customization, testing, and integration; post-implementation support, change management, exception management, process transparency, system documentation, and end-user training; off-shore application development, and application maintenance and support services; and OneStream practice that helps clients choose and deploy OneStream XF Platform and Market Place solutions. The company was formerly known as Answerthink, Inc. and changed its name to The Hackett Group, Inc. in 2008. The Hackett Group, Inc. was founded in 1991 and is headquartered in Miami, Florida.

At a Glance

Live Snapshot
Market Cap$290.68M
EPS0.4700
P/E Ratio42.13
Earnings Date08/04/2026
The Hackett Group, Inc.

The Hackett Group, Inc. Fair Value Envelope

HCKT ยท NASDAQ

Our analysis suggests that HCKT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.54, this represents a potential HIDDEN relative to our calculated worth for The Hackett Group, Inc..

Intrinsic Value
Current Price: $11.54

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$99.1M
+ Cash & Equivalents$18.2M
Firm Value$117.3M
- Debt$79.5M
Equity Value$37.7M
/ Shares Outstanding27,509,244B
DCF Value$1
OVERVALUED BY 88%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$30.0M
$22.3M
$16.5M
$12.3M
$9.1M
$6.8M
$5.0M
$3.7M
$2.8M
$2.1M
Maintenance CapEx
-$1.2M
-$868.9K
-$645.7K
-$479.8K
-$356.6K
-$265.0K
-$196.9K
-$146.3K
-$108.7K
-$80.8K
Owner Earnings
$28.8M
$21.4M
$15.9M
$11.8M
$8.8M
$6.5M
$4.8M
$3.6M
$2.7M
$2.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$26.6M
$18.3M
$12.6M
$8.7M
$6.0M
$4.1M
$2.8M
$1.9M
$1.3M
$921.3K
Terminal Value represents 15.8% of Enterprise Value