Booz Allen Hamilton Holding Corporation (BAH)
Consulting Services · Industrials · $8.0B
Intrinsic Value (Consensus)
$82.30
Current Price
$66.38
Margin of Safety
+24%
24% Below Intrinsic Value
Value: $82
Price: $66
Valuation Model Estimates
Current Price: $66.38
DCF (Discounted Cash Flow)
$356.92
Graham Number
$37.88
Earnings Power Value
$95.16
Relative Value (P/E)
$113.86
Dividend Discount Model
Not applicable
—
Consensus Value
$82.30
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.4%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
67
Profitability
25/25
Strength
13/25
Valuation
19/25
Growth
10/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 357% (above 200% is risky)
Declining revenue — top line is shrinking
Strong profitability — ROE of 77% (above 20% is excellent)
Strong earnings growth (16% YoY)
High free cash flow yield (12.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $6.95
- EPS (Forward)
- $8.09
- Book Value
- $9.18
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 77.0%
- Debt/Equity
- 357%
- Revenue Growth
- -6.4%
- Earnings Growth
- 16.4%
- Dividend Yield
- 0.4%
- Beta
- 0.35
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance