BAH
Booz Allen Hamilton Holding Corp
Price:  
129.13 
USD
Volume:  
1,818,291
United States | Professional Services

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 Rate6.5% - 8.5%7.5%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price90.96 - 254.78136.57
Upside-29.6% - 97.3%5.8%
129.13 USD
Stock Price
136.57 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

Booz DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
03-202403-202503-202603-202703-202803-2029
Revenue10,66212,10713,01613,91414,76916,463
% Growth
15%14%8%7%6%11%
Cost of goods sold(4,921)(5,588)(6,007)(6,422)(6,817)(7,599)
% of Revenue46%46%46%46%46%46%
Selling, G&A expenses(1,246)(1,415)(1,522)(1,627)(1,726)(1,925)
% of Revenue12%12%12%12%12%12%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(3,641)(4,135)(4,445)(4,752)(5,044)(5,622)
% of Revenue34%34%34%34%34%34%
Tax expense(248)(221)(237)(254)(269)(300)
Tax rate29%23%23%23%23%23%
Net profit6067488058609131,018
% Margin6%6%6%6%6%6%