|
Valoración DCF de Booz Allen Hamilton Holding Corporation (BAH) |
Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
Predeterminadas Para Un Uso Rápido Y Eficiente
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Booz Allen Hamilton Holding Corporation (BAH) Bundle
Ingementada para su precisión, nuestra calculadora DCF (BAH) le permite evaluar la valoración de Booz Allen Hamilton Holding Corporation utilizando datos financieros actualizados, proporcionando una flexibilidad completa para modificar todos los parámetros esenciales para mejorar las proyecciones.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7,858.9 | 8,363.7 | 9,258.9 | 10,661.9 | 11,980.0 | 13,317.0 | 14,803.3 | 16,455.4 | 18,291.9 | 20,333.3 |
| Revenue Growth, % | 0 | 6.42 | 10.7 | 15.15 | 12.36 | 11.16 | 11.16 | 11.16 | 11.16 | 11.16 |
| EBITDA | 803.1 | 820.0 | 650.2 | 1,200.4 | 1,574.0 | 1,370.1 | 1,523.0 | 1,693.0 | 1,882.0 | 2,092.0 |
| EBITDA, % | 10.22 | 9.8 | 7.02 | 11.26 | 13.14 | 10.29 | 10.29 | 10.29 | 10.29 | 10.29 |
| Depreciation | 84.3 | 145.7 | 165.5 | 164.2 | 165.0 | 200.3 | 222.6 | 247.5 | 275.1 | 305.8 |
| Depreciation, % | 1.07 | 1.74 | 1.79 | 1.54 | 1.38 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| EBIT | 718.8 | 674.2 | 484.7 | 1,036.2 | 1,409.0 | 1,169.8 | 1,300.4 | 1,445.5 | 1,606.8 | 1,786.2 |
| EBIT, % | 9.15 | 8.06 | 5.23 | 9.72 | 11.76 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 |
| Total Cash | 991.0 | 695.9 | 404.9 | 554.3 | 885.0 | 1,009.1 | 1,121.7 | 1,246.9 | 1,386.1 | 1,540.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,411.9 | 1,623.0 | 1,774.8 | 2,047.3 | 2,271.0 | 2,522.2 | 2,803.7 | 3,116.6 | 3,464.4 | 3,851.1 |
| Account Receivables, % | 17.97 | 19.41 | 19.17 | 19.2 | 18.96 | 18.94 | 18.94 | 18.94 | 18.94 | 18.94 |
| Inventories | .0 | .0 | -11.2 | .0 | .0 | -3.2 | -3.6 | -4.0 | -4.4 | -4.9 |
| Inventories, % | 0 | 0 | -0.12145 | 0 | 0 | -0.02429011 | -0.02429011 | -0.02429011 | -0.02429011 | -0.02429011 |
| Accounts Payable | 371.7 | 539.5 | 597.8 | 653.1 | 693.0 | 787.0 | 874.8 | 972.4 | 1,081.0 | 1,201.6 |
| Accounts Payable, % | 4.73 | 6.45 | 6.46 | 6.13 | 5.78 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 |
| Capital Expenditure | -87.2 | -80.0 | -76.1 | -66.7 | -98.0 | -115.4 | -128.2 | -142.6 | -158.5 | -176.2 |
| Capital Expenditure, % | -1.11 | -0.95608 | -0.82223 | -0.62558 | -0.81803 | -0.86632 | -0.86632 | -0.86632 | -0.86632 | -0.86632 |
| Tax Rate, % | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 |
| EBITAT | 660.7 | 521.0 | 358.0 | 735.5 | 1,080.7 | 914.2 | 1,016.2 | 1,129.7 | 1,255.7 | 1,395.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -382.3 | 543.4 | 365.1 | 604.6 | 963.9 | 845.2 | 917.3 | 1,019.7 | 1,133.5 | 1,260.0 |
| WACC, % | 5.65 | 5.49 | 5.46 | 5.42 | 5.49 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,372.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,304 | |||||||||
| Terminal Value | 65,172 | |||||||||
| Present Terminal Value | 49,862 | |||||||||
| Enterprise Value | 54,235 | |||||||||
| Net Debt | 3,334 | |||||||||
| Equity Value | 50,901 | |||||||||
| Diluted Shares Outstanding, MM | 128 | |||||||||
| Equity Value Per Share | 396.77 |
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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.