Booz Allen Hamilton Holding Corporation (BAH) DCF Valuation

Booz Allen Hamilton Holding Corporation (BAH) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Booz Allen Hamilton Holding Corporation (BAH) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Engineered for accuracy, our (BAH) DCF Calculator enables you to evaluate Booz Allen Hamilton Holding Corporation's valuation using up-to-date financial data, providing complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 7,463.8 7,858.9 8,363.7 9,258.9 10,661.9 11,663.4 12,758.9 13,957.4 15,268.4 16,702.6
Revenue Growth, % 0 5.29 6.42 10.7 15.15 9.39 9.39 9.39 9.39 9.39
EBITDA 745.4 834.4 826.9 958.2 1,200.0 1,215.2 1,329.3 1,454.2 1,590.8 1,740.2
EBITDA, % 9.99 10.62 9.89 10.35 11.25 10.42 10.42 10.42 10.42 10.42
Depreciation 136.2 137.5 201.6 221.4 164.2 231.3 253.1 276.8 302.8 331.3
Depreciation, % 1.82 1.75 2.41 2.39 1.54 1.98 1.98 1.98 1.98 1.98
EBIT 609.2 696.9 625.2 736.7 1,035.8 983.9 1,076.3 1,177.4 1,288.0 1,409.0
EBIT, % 8.16 8.87 7.48 7.96 9.71 8.44 8.44 8.44 8.44 8.44
Total Cash 741.9 991.0 695.9 404.9 554.3 943.4 1,032.0 1,128.9 1,234.9 1,350.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,459.5 1,411.9 1,623.0 1,774.8 2,047.3
Account Receivables, % 19.55 17.97 19.41 19.17 19.2
Inventories .0 .0 .0 -11.2 .0 -2.8 -3.1 -3.4 -3.7 -4.1
Inventories, % 0 0 0 -0.12145 0 -0.02429011 -0.02429011 -0.02429011 -0.02429011 -0.02429011
Accounts Payable 433.0 371.7 539.5 597.8 653.1 689.6 754.4 825.3 902.8 987.6
Accounts Payable, % 5.8 4.73 6.45 6.46 6.13 5.91 5.91 5.91 5.91 5.91
Capital Expenditure -128.1 -87.2 -80.0 -76.1 -66.7 -122.0 -133.4 -146.0 -159.7 -174.7
Capital Expenditure, % -1.72 -1.11 -0.95608 -0.82223 -0.62558 -1.05 -1.05 -1.05 -1.05 -1.05
Tax Rate, % 29.02 29.02 29.02 29.02 29.02 29.02 29.02 29.02 29.02 29.02
EBITAT 507.4 640.7 483.1 544.2 735.2 781.9 855.3 935.6 1,023.5 1,119.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -511.0 677.3 561.5 607.2 604.3 754.9 831.1 909.2 994.6 1,088.0
WACC, % 6.65 6.73 6.6 6.57 6.54 6.62 6.62 6.62 6.62 6.62
PV UFCF
SUM PV UFCF 3,748.7
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 1,126
Terminal Value 36,091
Present Terminal Value 26,194
Enterprise Value 29,943
Net Debt 3,083
Equity Value 26,860
Diluted Shares Outstanding, MM 131
Equity Value Per Share 205.33

What You Will Receive

  • Comprehensive Financial Model: Utilize Booz Allen Hamilton's actual data for accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates allow you to view results immediately as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive BAH Data: Pre-loaded with Booz Allen Hamilton's historical performance metrics and future growth estimates.
  • Customizable Variables: Modify key inputs such as revenue growth rates, profit margins, discount rates, tax assumptions, and capital investments.
  • Interactive Valuation Model: Real-time adjustments to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive User Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Booz Allen Hamilton's (BAH) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Booz Allen Hamilton's (BAH) intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Booz Allen Hamilton (BAH)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Booz Allen Hamilton.
  • Flexible Inputs: Modify the highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Booz Allen Hamilton’s intrinsic value and Net Present Value.
  • Integrated Data: Includes historical and projected data for precise analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Booz Allen Hamilton.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in Booz Allen Hamilton Holding Corporation (BAH).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Booz Allen Hamilton Holding Corporation (BAH).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Industry Analysts: Gain insights into how consulting firms like Booz Allen Hamilton Holding Corporation (BAH) are valued in the financial markets.

What the Template Contains

  • Pre-Filled DCF Model: Booz Allen Hamilton’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Booz Allen Hamilton’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.