What is Booz Allen Hamilton Holding Corp worth?
With the base-case assumptions below, a discounted cash flow model on Booz Allen Hamilton Holding Corp's reported free cash flow gives $131.27 per share. The share price was $87.42 on November 10, 2026, 33% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 2.5% | 10.0% | $69.38 | -21% |
| Base | 7.5% | 9.0% | $131.27 | +50% |
| Bull | 12.5% | 8.0% | $254.67 | +191% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $177.27 | $191.36 | $208.57 | $230.08 | $257.74 |
| 8.0% | $142.92 | $152.05 | $162.84 | $175.79 | $191.62 |
| 9.0% | $117.83 | $124.07 | $131.27 | $139.68 | $149.61 |
| 10.0% | $98.72 | $103.16 | $108.19 | $113.95 | $120.58 |
| 11.0% | $83.71 | $86.96 | $90.60 | $94.70 | $99.33 |
Where the presets come from
Base: years 1 to 5 grow at Booz Allen Hamilton Holding Corp's revenue growth rate over the last 5 fiscal years (7.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions