Science Applications International Corporation
Bear Case (25th pct.)
15.6% vs price
Base Case (Median)
74.4% vs price
Bull Case (75th pct.)
95.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1101.65 | 786.0% | High (40%) |
| PE Comparable | $225.10 | 81.0% | Medium (25%) |
| Growth Trajectory DCF | $216.84 | 74.4% | Medium (20%) |
| Graham Number | $80.45 | -35.3% | Low (10%) |
| EV/EBITDA | $142.76 | 14.8% | Medium (20%) |
| EV/FCF | $260.48 | 109.5% | Medium (20%) |
| Earnings Power Value | $144.62 | 16.3% | Medium (50%) |
Based on 7 out of 8 methods, SAIC appears undervalued at the current price of $124.34. The base case fair value of $216.84 implies 74.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.