BAH
Booz Allen Hamilton Holding Corp
Price:  
152.36 
USD
Volume:  
731,784.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Booz Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Booz Allen Hamilton Holding Corp (BAH) is 169.92 USD. This Booz valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.36 USD, the upside of Booz Allen Hamilton Holding Corp is %.

The range of the Intrinsic Value is 115.54 - 306.01 USD

152.36 USD
Stock Price
169.92 USD
Intrinsic Value
Intrinsic Value Details

Booz Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 115.54 - 306.01 169.92 11.5%
DCF (Growth 10y) 181.46 - 444.30 256.91 68.6%
DCF (EBITDA 5y) 114.12 - 152.68 127.89 -16.1%
DCF (EBITDA 10y) 173.47 - 236.51 197.32 29.5%
Fair Value 15.77 - 15.77 15.77 -89.65%
P/E 78.24 - 115.85 87.62 -42.5%
EV/EBITDA 60.29 - 94.60 75.99 -50.1%
EPV 213.92 - 273.83 243.88 60.1%
DDM - Stable 31.67 - 92.93 62.30 -59.1%
DDM - Multi 106.39 - 230.97 144.42 -5.2%

Booz Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,768.71
Beta 1.10
Outstanding shares (mil) 129.75
Enterprise Value (mil) 22,588.00
Market risk premium 4.60%
Cost of Equity 8.51%
Cost of Debt 4.62%
WACC 7.90%