investorscraft@gmail.com

Intrinsic ValueParsons Corporation (PSN)

Previous Close$70.06
Intrinsic Value
Upside potential
Previous Close
$70.06

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

Parsons Corporation operates as a technology-driven solutions provider in the defense, intelligence, and critical infrastructure sectors. The company specializes in cybersecurity, geospatial intelligence, and advanced engineering services, catering primarily to U.S. government agencies and commercial clients. Its revenue model is anchored in long-term contracts, including cost-plus and fixed-price agreements, ensuring stable cash flows. Parsons holds a competitive edge through its deep domain expertise in high-consequence environments, positioning it as a trusted partner for mission-critical projects. The firm’s focus on digital transformation and infrastructure resilience aligns with growing demand for secure, technology-enabled solutions in an increasingly complex global landscape. Its market position is reinforced by strategic acquisitions, such as the purchase of BlackHorse Solutions, which expanded its capabilities in cyber and electronic warfare. Parsons differentiates itself through innovation, leveraging AI, machine learning, and cloud computing to deliver scalable, next-generation solutions.

Revenue Profitability And Efficiency

Parsons reported FY 2024 revenue of $6.75 billion, with net income of $235 million, reflecting a net margin of approximately 3.5%. The company generated $523.6 million in operating cash flow, underscoring its ability to convert earnings into cash efficiently. Notably, capital expenditures were minimal, suggesting disciplined capital allocation and a lean operational structure. The diluted EPS of $2.14 indicates steady profitability, though margins remain modest for the sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified contract portfolio and recurring revenue streams from government clients. Operating cash flow coverage of net income demonstrates robust capital efficiency, with minimal reinvestment needs. However, the absence of significant capital expenditures may limit future growth unless paired with strategic acquisitions or organic R&D investments. The firm’s ability to maintain profitability amid competitive pressures highlights its operational resilience.

Balance Sheet And Financial Health

Parsons maintains a solid balance sheet, with $453.5 million in cash and equivalents against $1.42 billion in total debt. The debt level is manageable given its stable cash flows, but investors should monitor leverage ratios closely. The lack of dividends suggests a focus on reinvesting capital into growth initiatives or debt reduction, aligning with its long-term strategic priorities.

Growth Trends And Dividend Policy

Growth trends are likely tied to federal budget allocations for defense and infrastructure, with Parsons well-positioned to benefit from increased spending in cybersecurity and space technologies. The company does not pay dividends, opting instead to prioritize internal investments and M&A. This approach may appeal to growth-oriented investors but could deter income-focused stakeholders.

Valuation And Market Expectations

With a market capitalization derived from its share price and 106.3 million shares outstanding, Parsons trades at a P/E ratio reflective of its moderate growth profile. Investors appear to value its stable government contracts and niche expertise, though sector-wide multiples and federal funding cycles will influence future valuation trends.

Strategic Advantages And Outlook

Parsons’ strategic advantages lie in its specialized capabilities and entrenched relationships with government agencies. The outlook remains positive, driven by tailwinds in national security and infrastructure modernization. However, reliance on public sector contracts introduces budgetary risks, necessitating diversification into commercial markets to sustain long-term growth.

Sources

Parsons Corporation 10-K filings, investor presentations

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