Science Applications International Corp (SAIC)
Services-Computer Integrated Systems Design · Technology · $6.6B
Intrinsic Value (Consensus)
$102.17
Current Price
$154.00
Margin of Safety
-33.7%
33.7% Above Intrinsic Value
Value: $102
Price: $154
Valuation Model Estimates
Current Price: $154.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance