Science Applications International Corporation logo SAIC - Science Applications International Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY 0
BUY 8
HOLD 9
SELL 1
STRONG
SELL 0
| PRICE TARGET: $97.50 DETAILS
HIGH: $113.00
LOW: $82.00
MEDIAN: $97.50
CONSENSUS: $97.50
DOWNSIDE: 2.51%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Mild
Trading 1.1% above fair value
Current Price $100.01
Bear Case $98.97 1.0% downside ($98.97 - $100.01) / $100.01 = -1.0% 3% stage 1 growth, 11% discount
Fair Value $98.97 1.0% downside ($98.97 - $100.01) / $100.01 = -1.0% 3% stage 1 growth, 11% discount
Bull Case $109.59 9.6% upside ($109.59 - $100.01) / $100.01 = 9.6% 4% stage 1 growth, 11% discount

Adjust Assumptions

3.0%
11.0%
3.0%

Key Value Driver

FCF growth rate (3% base case)

Terminal Value % of EV 33%
Implied Market Multiple 12.9x

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $97.50 from 18 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $98.97 per share.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions