BAH
Booz Allen Hamilton Holding Corp
Price:  
124.41 
USD
Volume:  
2,234,203.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Booz Intrinsic Value

42.50 %
Upside

As of 2025-02-12, the Intrinsic Value of Booz Allen Hamilton Holding Corp (BAH) is 177.32 USD. This Booz valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.41 USD, the upside of Booz Allen Hamilton Holding Corp is 42.50%.

The range of the Intrinsic Value is 122.26 - 311.09 USD

124.41 USD
Stock Price
177.32 USD
Intrinsic Value
Intrinsic Value Details

Booz Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 122.26 - 311.09 177.32 42.5%
DCF (Growth 10y) 166.73 - 392.77 233.11 87.4%
DCF (EBITDA 5y) 137.69 - 163.97 151.35 21.7%
DCF (EBITDA 10y) 177.79 - 224.49 200.72 61.3%
Fair Value 160.84 - 160.84 160.84 29.28%
P/E 130.27 - 186.40 153.72 23.6%
EV/EBITDA (118.77) - 117.46 (5.77) -104.6%
EPV 242.96 - 324.94 283.95 128.2%
DDM - Stable 73.08 - 200.20 136.64 9.8%
DDM - Multi 101.55 - 211.07 136.57 9.8%

Booz Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,895.86
Beta 0.85
Outstanding shares (mil) 127.77
Enterprise Value (mil) 18,816.04
Market risk premium 4.60%
Cost of Equity 8.70%
Cost of Debt 5.50%
WACC 7.93%