Booz Allen Hamilton Holding Corporation

Booz Allen Hamilton Holding Corporation

BAHยทNYSE

$78.50

-0.93%
IndustrialsConsulting Services

Booz Allen Hamilton Holding Corporation provides management and technology consulting, analytics, engineering, digital solutions, mission operations, and cyber services to governments, corporations, and not-for-profit organizations in the United States and internationally. The company offers consulting solutions for various domains, business strategies, human capital, and operations. It also provides analytics services, which focuses on delivering transformational solutions in the areas of artificial intelligence, such as machine learning and deep learning; data science, such as data engineering and predictive modeling; automation and decision analytics; and quantum computing. In addition, the company designs, develops, and implements solutions built on contemporary methodologies and modern architectures; delivers engineering services and solutions to define, develop, implement, sustain, and modernize complex physical systems; and provides cyber risk management solutions, such as prevention, detection, and cost effectiveness. Booz Allen Hamilton Holding Corporation was founded in 1914 and is headquartered in McLean, Virginia.

At a Glance

Live Snapshot
Market Cap$9.40B
EPS6.9200
P/E Ratio11.34
Earnings Date07/24/2026
Booz Allen Hamilton Holding Corporation

Booz Allen Hamilton Holding Corporation Fair Value Envelope

BAH ยท NYSE

Our analysis suggests that BAH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $78.5, this represents a potential HIDDEN relative to our calculated worth for Booz Allen Hamilton Holding Corporation.

Intrinsic Value
Current Price: $78.5

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$20.9B
+ Cash & Equivalents$728.0M
Firm Value$21.6B
- Debt$201.0M
Equity Value$21.4B
/ Shares Outstanding125,010,683B
DCF Value$171
UNDERVALUED BY 118%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.1B
$1.1B
$1.2B
$1.2B
$1.3B
$1.3B
$1.4B
$1.5B
$1.5B
$1.6B
Maintenance CapEx
-$18.8M
-$19.6M
-$20.5M
-$21.4M
-$22.3M
-$23.3M
-$24.3M
-$25.4M
-$26.5M
-$27.7M
Owner Earnings
$1.1B
$1.1B
$1.2B
$1.2B
$1.3B
$1.3B
$1.4B
$1.4B
$1.5B
$1.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$988.8M
$955.8M
$923.8M
$893.0M
$863.1M
$834.3M
$806.4M
$779.4M
$753.4M
$728.2M
Terminal Value represents 59.2% of Enterprise Value