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%.
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% |
(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% |