SAIC
Science Applications International Corp
Price:  
117.56 
USD
Volume:  
523,734.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAIC Intrinsic Value

22.20 %
Upside

What is the intrinsic value of SAIC?

As of 2025-07-03, the Intrinsic Value of Science Applications International Corp (SAIC) is 143.70 USD. This SAIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.56 USD, the upside of Science Applications International Corp is 22.20%.

The range of the Intrinsic Value is 98.58 - 238.50 USD

Is SAIC undervalued or overvalued?

Based on its market price of 117.56 USD and our intrinsic valuation, Science Applications International Corp (SAIC) is undervalued by 22.20%.

117.56 USD
Stock Price
143.70 USD
Intrinsic Value
Intrinsic Value Details

SAIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 98.58 - 238.50 143.70 22.2%
DCF (Growth 10y) 106.74 - 233.06 147.83 25.7%
DCF (EBITDA 5y) 99.94 - 116.13 108.21 -8.0%
DCF (EBITDA 10y) 108.37 - 132.87 120.37 2.4%
Fair Value 102.09 - 102.09 102.09 -13.16%
P/E 121.38 - 173.77 139.51 18.7%
EV/EBITDA 99.05 - 124.33 116.23 -1.1%
EPV 95.02 - 133.40 114.21 -2.9%
DDM - Stable 59.20 - 151.26 105.23 -10.5%
DDM - Multi 65.69 - 128.55 86.75 -26.2%

SAIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,545.31
Beta 0.23
Outstanding shares (mil) 47.17
Enterprise Value (mil) 7,779.31
Market risk premium 4.60%
Cost of Equity 8.65%
Cost of Debt 4.95%
WACC 7.22%