investorscraft@gmail.com

Intrinsic Value of Booz Allen Hamilton Holding Corporation (BAH)

Previous Close$106.94
Intrinsic Value
Upside potential
Previous Close
$106.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Booz Allen Hamilton Holding Corporation operates as a leading provider of management consulting, technology, and engineering services, primarily serving U.S. government agencies in defense, intelligence, and civil sectors. The company’s revenue model is anchored in long-term contracts, often cost-plus or fixed-price, ensuring stable cash flows. Its expertise in cybersecurity, artificial intelligence, and digital transformation positions it as a critical partner in national security and modernization initiatives. Booz Allen distinguishes itself through deep domain knowledge, innovation labs, and a talent-driven approach, securing its role as a trusted advisor in a highly competitive and regulated market. The firm’s focus on high-impact solutions, such as quantum computing and advanced analytics, reinforces its leadership in the federal consulting space, where it competes with peers like Deloitte and Accenture Federal Services.

Revenue Profitability And Efficiency

Booz Allen reported FY2024 revenue of $10.7 billion, with net income of $606 million, reflecting a 5.7% net margin. Diluted EPS stood at $4.59, demonstrating consistent profitability. Operating cash flow of $259 million was offset by capital expenditures of $67 million, indicating moderate reinvestment needs. The firm’s ability to maintain margins amid federal budget cycles underscores its pricing power and cost discipline.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-value contracts and recurring revenue streams, with ROIC likely benefiting from low capital intensity. Its focus on high-margin technology services, such as AI and cloud solutions, enhances capital efficiency. Shareholder returns are bolstered by steady EPS growth, though leverage from $3.6 billion in total debt warrants monitoring.

Balance Sheet And Financial Health

Booz Allen’s balance sheet shows $554 million in cash against $3.6 billion of debt, suggesting manageable liquidity. Debt levels are typical for the capital-intensive consulting sector, but the firm’s strong government-backed cash flows mitigate refinancing risks. The current ratio appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Revenue growth aligns with federal spending trends, particularly in cybersecurity and IT modernization. The company’s $1.94 annual dividend per share reflects a commitment to returning capital, supported by predictable cash flows. Share buybacks or dividend hikes may be limited by debt service and reinvestment priorities.

Valuation And Market Expectations

Trading at a P/E multiple derived from $4.59 EPS, the stock likely prices in steady growth in defense IT budgets. Investors appear to value Booz Allen’s resilience to economic cycles, though competition for federal contracts remains a key risk.

Strategic Advantages And Outlook

Booz Allen’s strategic edge lies in its entrenched government relationships and niche expertise in next-gen technologies. Near-term headwinds include budget appropriations delays, but long-term demand for digital transformation in defense and intelligence sectors supports a positive outlook. The firm’s innovation pipeline and talent retention will be critical to sustaining margins.

Sources

FY2024 10-K (CIK: 0001443646)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount