As of 2025-07-09, the Intrinsic Value of Booz Allen Hamilton Holding Corp (BAH) is 156.29 USD. This Booz valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.57 USD, the upside of Booz Allen Hamilton Holding Corp is 45.30%.
The range of the Intrinsic Value is 111.53 - 254.14 USD
Based on its market price of 107.57 USD and our intrinsic valuation, Booz Allen Hamilton Holding Corp (BAH) is undervalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 111.53 - 254.14 | 156.29 | 45.3% |
| DCF (Growth 10y) | 146.32 - 311.74 | 198.64 | 84.7% |
| DCF (EBITDA 5y) | 134.09 - 154.47 | 144.39 | 34.2% |
| DCF (EBITDA 10y) | 167.02 - 205.37 | 185.58 | 72.5% |
| Fair Value | 221.48 - 221.48 | 221.48 | 105.90% |
| P/E | 127.96 - 181.08 | 150.09 | 39.5% |
| EV/EBITDA | (134.88) - 130.82 | (8.21) | -107.6% |
| EPV | 311.45 - 418.54 | 365.00 | 239.3% |
| DDM - Stable | 74.41 - 187.57 | 130.99 | 21.8% |
| DDM - Multi | 89.47 - 172.33 | 117.49 | 9.2% |
| Market Cap (mil) | 13,359.12 |
| Beta | 0.37 |
| Outstanding shares (mil) | 124.19 |
| Enterprise Value (mil) | 16,472.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.29% |
| Cost of Debt | 5.73% |
| WACC | 7.40% |