PJT Partners stock: fair value
PJTThe fair value of PJT Partners under our model is $148.19, the price is 2% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Fairly valuedIn our model the price counts as cheap below $114.00 and expensive above $211.71 (uncertainty medium, based on the price swings of the past year).
Calculated with a cost of equity of 8.8%. At 9.8% the fair value would be $123.50, at 7.8% it would be $185.24.
Where the number comes from
From the excess return model alone; the profit includes one-off items, so there is no industry value.
Excess return model for banks and insurers: book value plus the value of returns above the cost of equity of 8.8% (floor: government bond yield 3.8% plus 5 percentage points, since beta 1.01 times the risk premium would give less).
Calculate with your own assumptionsThe calculation step by step
With these figures the excess return model arrives at $148.19 per share: book value plus the value of what the company earns above its cost of equity over time. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Book value per share | $12.73 |
| Stable earnings per share (book value × median return on equity of the last five fiscal years) | $7.90 |
| Return on equity in the model (median of the last five fiscal years) | 62.0% |
| Cost of equity | 8.8% |
| Excess return per share: (return − cost) × book value | $6.77 |
| Terminal value of excess returns: excess return / (8.8% − 3.8%) | $135.46 |
| Value per share (book value plus terminal value) | $148.19 |
| Fair value (from the cash flow model alone) | $148.19 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Strong since 12 Nov 2026, previously Neutral
- Valuation signal Fairly valued since 12 Nov 2026, previously Overvalued
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.