BAH
Booz Allen Hamilton Holding Corp
Price:  
108.85 
USD
Volume:  
2,035,181.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Booz Intrinsic Value

43.00 %
Upside

What is the intrinsic value of Booz?

As of 2025-07-18, the Intrinsic Value of Booz Allen Hamilton Holding Corp (BAH) is 155.65 USD. This Booz valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.85 USD, the upside of Booz Allen Hamilton Holding Corp is 43.00%.

The range of the Intrinsic Value is 110.93 - 253.64 USD

Is Booz undervalued or overvalued?

Based on its market price of 108.85 USD and our intrinsic valuation, Booz Allen Hamilton Holding Corp (BAH) is undervalued by 43.00%.

108.85 USD
Stock Price
155.65 USD
Intrinsic Value
Intrinsic Value Details

Booz Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 110.93 - 253.64 155.65 43.0%
DCF (Growth 10y) 145.52 - 311.12 197.80 81.7%
DCF (EBITDA 5y) 131.31 - 152.53 142.00 30.5%
DCF (EBITDA 10y) 164.11 - 203.29 183.03 68.1%
Fair Value 221.48 - 221.48 221.48 103.47%
P/E 124.22 - 176.12 142.98 31.4%
EV/EBITDA (132.50) - 129.80 (8.17) -107.5%
EPV 310.15 - 418.12 364.13 234.5%
DDM - Stable 73.87 - 186.51 130.19 19.6%
DDM - Multi 88.75 - 171.29 116.63 7.2%

Booz Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,518.08
Beta 0.40
Outstanding shares (mil) 124.19
Enterprise Value (mil) 16,631.08
Market risk premium 4.60%
Cost of Equity 8.33%
Cost of Debt 5.73%
WACC 7.42%