Medpace Holdings, Inc. logo MEDP - Medpace Holdings, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 6
HOLD 12
SELL 1
STRONG
SELL
0
| PRICE TARGET: $498.86 DETAILS
HIGH: $582.00
LOW: $400.00
MEDIAN: $484.00
CONSENSUS: $498.86
DOWNSIDE: 4.06%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Fair Value Mild
Trading 14.0% below fair value
Current Price $519.96
Bear Case $409.69 21.2% downside ($409.69 - $519.96) / $519.96 = -21.2% 8% stage 1 growth, 11% discount
Fair Value $604.80 16.3% upside ($604.80 - $519.96) / $519.96 = 16.3% 13% stage 1 growth, 11% discount
Bull Case $812.89 56.3% upside ($812.89 - $519.96) / $519.96 = 56.3% 17% stage 1 growth, 11% discount

Adjust Assumptions

13.2%
11.0%
3.0%

Key Value Driver

FCF growth rate (13% base case)

Terminal Value % of EV 42%
Implied Market Multiple 22.3x
Market is pricing in (growth) 10.4% vs our 13.2% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $498.86 from 19 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $604.80 per share.

Warnings

Wall Street's average price target is $498.86 (from 19 analysts). Our estimate is 28% above the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions