Science Applications International Corp (SAIC)
Services-Computer Integrated Systems Design · Technology · $4.7B
Intrinsic Value (Consensus)
$102.17
Current Price
$108.87
Margin of Safety
-6.2%
6.2% Above Intrinsic Value
Value: $102
Price: $109
Valuation Model Estimates
Current Price: $108.87
DCF (Discounted Cash Flow)
$251.18
Graham Number
$77.74
Earnings Power Value
$74.76
Relative Value (P/E)
$154.00
Dividend Discount Model
$12.72
Consensus Value
$102.17
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.4%
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
C
56
Profitability
22/25
Strength
15/25
Valuation
12/25
Growth
7/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 166%
Declining revenue — top line is shrinking
Strong profitability — ROE of 24% (above 20% is excellent)
High free cash flow yield (12.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $7.70
- EPS (Forward)
- $8.27
- Book Value
- $34.88
- P/E Ratio
- 20.0
- Forward P/E
- 18.6
- PEG Ratio
- —
- ROE
- 24.1%
- Debt/Equity
- 166%
- Revenue Growth
- -2.9%
- Earnings Growth
- 7.4%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance