As of 2023-12-10, the Intrinsic Value of Booz Allen Hamilton Holding Corp (BAH) is
146.30 USD. This Booz valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.29 USD, the upside of Booz Allen Hamilton Holding Corp is
16.80%.
The range of the Intrinsic Value is 101.56 - 249.06 USD
146.30 USD
Intrinsic Value
Booz Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.56 - 249.06 |
146.30 |
16.8% |
| DCF (Growth 10y) |
167.87 - 382.09 |
233.21 |
86.1% |
| DCF (EBITDA 5y) |
107.07 - 134.01 |
122.13 |
-2.5% |
| DCF (EBITDA 10y) |
170.49 - 221.19 |
196.91 |
57.2% |
| Fair Value |
11.30 - 11.30 |
11.30 |
-90.98% |
| P/E |
60.67 - 97.69 |
76.32 |
-39.1% |
| EV/EBITDA |
53.77 - 80.06 |
65.36 |
-47.8% |
| EPV |
201.32 - 255.66 |
228.49 |
82.4% |
| DDM - Stable |
20.84 - 55.64 |
38.24 |
-69.5% |
| DDM - Multi |
97.03 - 189.14 |
127.05 |
1.4% |
Booz Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,335.31 |
| Beta |
0.84 |
| Outstanding shares (mil) |
130.38 |
| Enterprise Value (mil) |
19,208.41 |
| Market risk premium |
5.00% |
| Cost of Equity |
9.12% |
| Cost of Debt |
4.77% |
| WACC |
8.33% |