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 $136.83 per share. The share price was $72.95 on September 25, 2026, 47% 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% | $74.94 | +3% |
| Base | 7.5% | 9.0% | $136.83 | +88% |
| Bull | 12.5% | 8.0% | $260.23 | +257% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $182.83 | $196.91 | $214.12 | $235.64 | $263.30 |
| 8.0% | $148.47 | $157.61 | $168.40 | $181.35 | $197.18 |
| 9.0% | $123.38 | $129.63 | $136.83 | $145.24 | $155.17 |
| 10.0% | $104.28 | $108.72 | $113.75 | $119.50 | $126.14 |
| 11.0% | $89.27 | $92.52 | $96.16 | $100.25 | $104.89 |
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