DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Booz Allen Hamilton Holding Corporation (BAH)

Industrials | Consulting Services

Today's Price

$88.49

Today's Fair Value

$146.69 +65.77%

Margin of Safety

+39.68%

Projected Value (5Y)

$236.24 +166.97%

Dividends Paid (5Y)

$14.35

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.63% | CAGR (5y): 6.48%

Diluted Shares Growth Rate

Regression: -1.98% | CAGR (5y): -2.47%

Dividend Growth Rate

Regression: 7.44% | CAGR (5y): 10.32%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.4x)

Discount Rate