BigBear.ai Holdings, Inc.

BigBear.ai Holdings, Inc.

BBAIยทNYSE

$4.83

-9.6%
TechnologyInformation Technology Services

BigBear.ai Holdings, Inc. provides artificial intelligence and machine learning for decision support. The company operates through two segments, Cyber & Engineering and Analytics. The Cyber & Engineering segment offers high-end technology and management consulting services. It focuses in the areas of cloud engineering and enterprise IT, cybersecurity, computer network operations and wireless, systems engineering, and strategy and program planning. The Analytics segment provides high-end technology and consulting services. This segment focuses on the areas of big data computing and analytical solutions, including predictive and prescriptive analytics solutions. Its solutions assist customers in aggregating, interpreting, and synthesizing data to enable real-time decision-making capabilities. The company is headquartered in Columbia, Maryland.

At a Glance

Live Snapshot
Market Cap$1.73B
EPS-0.8200
P/E Ratio-5.89
Earnings Date08/10/2026
BigBear.ai Holdings, Inc.

BigBear.ai Holdings, Inc. Fair Value Envelope

BBAI ยท NYSE

Our analysis suggests that BBAI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.83, this represents a potential HIDDEN relative to our calculated worth for BigBear.ai Holdings, Inc..

Intrinsic Value
Current Price: $4.83

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-$564.9M
+ Cash & Equivalents$87.1M
Firm Value-$477.8M
- Debt$24.3M
Equity Value-$502.1M
/ Shares Outstanding370,820,675B
DCF Value-$1
OVERVALUED BY 128%

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
-$47.7M
-$54.3M
-$61.7M
-$70.2M
-$79.8M
-$90.8M
-$103.2M
-$117.4M
-$133.5M
-$151.8M
Maintenance CapEx
-$119.4K
-$135.8K
-$154.4K
-$175.6K
-$199.7K
-$227.2K
-$258.3K
-$293.8K
-$334.1K
-$380.0K
Owner Earnings
-$47.8M
-$54.4M
-$61.9M
-$70.3M
-$80.0M
-$91.0M
-$103.5M
-$117.7M
-$133.8M
-$152.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$44.3M
-$46.6M
-$49.1M
-$51.7M
-$54.4M
-$57.3M
-$60.4M
-$63.6M
-$66.9M
-$70.5M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.