As of 2025-05-16, the Intrinsic Value of Booz Allen Hamilton Holding Corp (BAH) is 136.81 USD. This Booz valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.67 USD, the upside of Booz Allen Hamilton Holding Corp is 7.2%.

The range of the Intrinsic Value is 90.27 - 260.82 USD.

Is Booz undervalued or overvalued?

Based on its market price of 127.67 USD and our intrinsic valuation, Booz Allen Hamilton Holding Corp (BAH) is undervalued by 7.2%.

127.67 USD

Stock Price

136.81 USD

Intrinsic Value

Intrinsic Value Details

Booz Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	90.27 - 260.82	136.81	7.2%
DCF (Growth Exit 10Y)	117.45 - 310.03	170.37	33.4%
DCF (EBITDA Exit 5Y)	101.49 - 120.55	110.34	-13.6%
DCF (EBITDA Exit 10Y)	126.03 - 159.23	141.31	10.7%
Peter Lynch Fair Value	162.26 - 162.26	162.26	27.09%
P/E Multiples	108.26 - 172.51	137.07	7.4%
EV/EBITDA Multiples	(121.77) - 113.83	(9.17)	-107.2%
Earnings Power Value	259.86 - 351.15	305.51	139.3%
Dividend Discount Model - Stable	79.22 - 233.3	156.26	22.4%
Dividend Discount Model - Multi Stages	76.62 - 170.65	105.22	-17.6%

Booz Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Gartner Inc	332.77 - 803.79	465.43	4.2%
CGI Inc	141.51 - 303.68	192.67	27.7%
Leidos Holdings Inc	142.97 - 321.55	199.65	27.4%
CACI International Inc	419.1 - 920	585.38	22.7%
Epam Systems Inc	179.12 - 370.66	236.37	28.0%
Amdocs Ltd	73.25 - 139.23	95.44	5.3%
KBR Inc	42.02 - 133.78	66.70	19.5%
Science Applications International Corp	100.79 - 240.19	145.75	19.5%
Perspecta Inc	12.42 - 90.29	28.36	-3.3%
ManTech International Corp	75.81 - 156.01	102.01	6.3%

Booz Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	16,169
Beta	0.21
Outstanding shares (mil)	127
Enterprise Value (mil)	19,090

Market risk premium	5.1%
Cost of Equity	8.2%
Cost of Debt	5.5%
WACC	7.5%