SAIC
Science Applications International Corp
Price:  
115.21 
USD
Volume:  
284,300.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAIC Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Science Applications International Corp (SAIC) is 145.99 USD. This SAIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.21 USD, the upside of Science Applications International Corp is %.

The range of the Intrinsic Value is 117.99 - 187.82 USD

115.21 USD
Stock Price
145.99 USD
Intrinsic Value
Intrinsic Value Details

SAIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 117.99 - 187.82 145.99 26.7%
DCF (Growth 10y) 133.88 - 204.15 162.19 40.8%
DCF (EBITDA 5y) 130.78 - 194.82 163.38 41.8%
DCF (EBITDA 10y) 144.22 - 210.56 176.75 53.4%
Fair Value 222.35 - 222.35 222.35 93.00%
P/E 193.49 - 281.05 225.82 96.0%
EV/EBITDA 149.95 - 227.10 185.67 61.2%
EPV 85.76 - 115.39 100.58 -12.7%
DDM - Stable 67.22 - 126.87 97.04 -15.8%
DDM - Multi 80.88 - 119.76 96.63 -16.1%

SAIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,906.82
Beta 0.62
Outstanding shares (mil) 51.27
Enterprise Value (mil) 7,940.82
Market risk premium 4.60%
Cost of Equity 8.79%
Cost of Debt 5.03%
WACC 7.50%