ICF International, Inc.

ICF International, Inc.

ICFIยทNASDAQ

$68.33

-1.9%
IndustrialsConsulting Services

ICF International, Inc. provides management, marketing, technology, and policy consulting and implementation services to government and commercial clients in the United States and internationally. It researches critical policy, industry, stakeholder issues, trends, and behaviors; measures and evaluates results and their impact; and provides strategic planning and advisory services to its clients on how to navigate societal, market, business, communication, and technology challenges. The company also identifies, defines, and implements policies, plans, programs, and business tools through a range of standard and customized methodologies for its clients; conducts survey research; collects and analyzes various data to understand critical issues and options for its clients; and provides actionable business intelligence, as well as information and data management solutions that allow integrated and purpose-driven data usage. In addition, it provides solutions to optimize the customer and citizen experience; modernizes IT systems; and cyber security solutions that support the range of cyber security missions and protect IT infrastructures in the face of relentless threats, as well as designs, develops, and implements technology systems and business tools that are principal to its clients' mission or business performance. Further, the company informs and engages its clients' constituents, customers, and employees through public relations, branding and marketing, multichannel and strategic communications, and reputation issues management. It serves energy, environment, and infrastructure; health, education, and social programs; safety and security; and consumer and financial markets. The company was formerly known as ICF Consulting Group Holdings, LLC and changed its name to ICF International, Inc. in 2006. ICF International, Inc. was founded in 1969 and is headquartered in Fairfax, Virginia.

At a Glance

Live Snapshot
Market Cap$1.24B
EPS4.9800
P/E Ratio13.72
Earnings Date07/30/2026
ICF International, Inc.

ICF International, Inc. Fair Value Envelope

ICFI ยท NASDAQ

Our analysis suggests that ICFI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $68.33, this represents a potential HIDDEN relative to our calculated worth for ICF International, Inc..

Intrinsic Value
Current Price: $68.33

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$492.1M
+ Cash & Equivalents$5.3M
Firm Value$497.4M
- Debt$571.3M
Equity Value-$73.9M
/ Shares Outstanding18,435,932B
DCF Value-$4
OVERVALUED BY 106%

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
$113.6M
$91.0M
$72.9M
$58.3M
$46.7M
$37.4M
$30.0M
$24.0M
$19.2M
$15.4M
Maintenance CapEx
-$3.5M
-$2.8M
-$2.2M
-$1.8M
-$1.4M
-$1.1M
-$914.8K
-$732.6K
-$586.6K
-$469.8K
Owner Earnings
$110.1M
$88.2M
$70.6M
$56.6M
$45.3M
$36.3M
$29.0M
$23.3M
$18.6M
$14.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$102.0M
$75.6M
$56.1M
$41.6M
$30.8M
$22.9M
$16.9M
$12.6M
$9.3M
$6.9M
Terminal Value represents 23.9% of Enterprise Value