As of 2024-12-15, the Intrinsic Value of Science Applications International Corp (SAIC) is
152.70 USD. This SAIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 113.06 USD, the upside of Science Applications International Corp is
35.10%.
The range of the Intrinsic Value is 122.24 - 198.75 USD
152.70 USD
Intrinsic Value
SAIC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
122.24 - 198.75 |
152.70 |
35.1% |
| DCF (Growth 10y) |
143.18 - 222.71 |
174.99 |
54.8% |
| DCF (EBITDA 5y) |
149.33 - 173.65 |
160.16 |
41.7% |
| DCF (EBITDA 10y) |
165.31 - 201.21 |
181.57 |
60.6% |
| Fair Value |
148.32 - 148.32 |
148.32 |
31.19% |
| P/E |
126.01 - 221.00 |
171.52 |
51.7% |
| EV/EBITDA |
112.27 - 159.88 |
133.79 |
18.3% |
| EPV |
86.59 - 119.06 |
102.82 |
-9.1% |
| DDM - Stable |
44.05 - 83.67 |
63.86 |
-43.5% |
| DDM - Multi |
88.47 - 130.70 |
105.51 |
-6.7% |
SAIC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,526.37 |
| Beta |
0.42 |
| Outstanding shares (mil) |
48.88 |
| Enterprise Value (mil) |
7,645.37 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.91% |
| Cost of Debt |
5.12% |
| WACC |
7.56% |