DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Science Applications International Corporation (SAIC)

Technology | Information Technology Services

Today's Price

$133.30

Today's Fair Value

$123.53 -7.33%

Margin of Safety

-7.91%

Projected Value (5Y)

$198.95 +49.25%

Dividends Paid (5Y)

$7.88

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 10.51% | CAGR (5y): -5.11%

Diluted Shares Growth Rate

Regression: 1.11% | CAGR (5y): -4.55%

Dividend Growth Rate

Regression: 2.57% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 13.34x)

Discount Rate