BAH
Booz Allen Hamilton Holding Corp
Price:
129.13
USD
Volume:
1,818,291
United States | Professional Services
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
Booz DCF Valuation - Growth Exit 5Y
5.8 %
Upside
What is the DCF valuation of Booz?
The Discounted Cash Flow (DCF) valuation of Booz Allen Hamilton Holding Corp (BAH) is 136.57 USD. With the latest stock price at 129.13 USD, the upside of Booz Allen Hamilton Holding Corp based on DCF is 5.8%.
Is Booz a buy or a sell?
Based on the latest price of 129.13 USD and our DCF valuation, Booz Allen Hamilton Holding Corp (BAH) is a buy. Buying Booz stocks now will result in a potential gain of 5.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 90.96 - 254.78 | 136.57 |
| Upside | -29.6% - 97.3% | 5.8% |
129.13 USD
Stock Price
136.57 USD
Fair Price
| (USD in millions) | Projections | |||||
| 03-2024 | 03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | |
| Revenue | 10,662 | 12,107 | 13,016 | 13,914 | 14,769 | 16,463 |
| % Growth | 15% | 14% | 8% | 7% | 6% | 11% |
| Cost of goods sold | (4,921) | (5,588) | (6,007) | (6,422) | (6,817) | (7,599) |
| % of Revenue | 46% | 46% | 46% | 46% | 46% | 46% |
| Selling, G&A expenses | (1,246) | (1,415) | (1,522) | (1,627) | (1,726) | (1,925) |
| % of Revenue | 12% | 12% | 12% | 12% | 12% | 12% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (3,641) | (4,135) | (4,445) | (4,752) | (5,044) | (5,622) |
| % of Revenue | 34% | 34% | 34% | 34% | 34% | 34% |
| Tax expense | (248) | (221) | (237) | (254) | (269) | (300) |
| Tax rate | 29% | 23% | 23% | 23% | 23% | 23% |
| Net profit | 606 | 748 | 805 | 860 | 913 | 1,018 |
| % Margin | 6% | 6% | 6% | 6% | 6% | 6% |