FC - NYSE

Franklin Covey Co.

Franklin Covey Co.

FCยทNYSE

$23.30

-2.7%
IndustrialsConsulting Services

Franklin Covey Co. provides training and consulting services in the areas of execution, sales performance, productivity, customer loyalty, and educational improvement for organizations and individuals worldwide. The company operates through three segments: Direct Offices, International Licensees, and Education Practice. It also provides a suite of individual-effectiveness and leadership-development training and products. The company was incorporated in 1983 and is headquartered in Salt Lake City, Utah.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$262.65M
EPS0.2400
P/E Ratio97.08
Earnings Date07/01/2026
Franklin Covey Co.

Franklin Covey Co. Fair Value Envelope

FC ยท NYSE

Our analysis suggests that FC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.3, this represents a potential HIDDEN relative to our calculated worth for Franklin Covey Co..

HIDDEN
Intrinsic Value
Current Price: $23.3

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$22.3M
+ Cash & Equivalents$31.7M
Firm Value$54.0M
- Debt$7.8M
Equity Value$46.1M
/ Shares Outstanding12,641,822B
DCF Value$4
OVERVALUED BY 84%

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
$14.5M
$7.2M
$3.6M
$1.8M
$905.5K
$452.8K
$226.4K
$113.2K
$56.6K
$28.3K
Maintenance CapEx
-$1.7M
-$844.4K
-$422.2K
-$211.1K
-$105.6K
-$52.8K
-$26.4K
-$13.2K
-$6.6K
-$3.3K
Owner Earnings
$12.8M
$6.4M
$3.2M
$1.6M
$800.0K
$400.0K
$200.0K
$100.0K
$50.0K
$25.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$11.9M
$5.5M
$2.5M
$1.2M
$544.5K
$252.1K
$116.7K
$54.0K
$25.0K
$11.6K
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your FC research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.