Science Applications International Corp

股價

109.08 USD

公允價值

61.42 USD

7.9%

Normalized EBIT Margin

0.5%

Normalized CapEx as % of Revenue

20.0%

Normalized Tax Rate

Earnings Power Value

股價

109.08 USD

公允價值

61.42 USD

看漲

-45.0%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Jan-21	Jan-22	Jan-23	Jan-24	Jan-25	Jan-25
(USD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	7,056	7,394	7,704	7,444	7,479	7,479

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	271	358	375	620	428	428
(+) Net Interest Expense	122	105	118	120	126	126
(+) Other Non Operating Exp.	(2)	(1)	4	(4)	1	1
(+) D&A	164	132	157	142	140	140
(+) Non-recurring Items	59	56	33	(216)	1	1
Adjusted EBITDA	614	650	687	662	696	696

(-) D&A	(164)	(132)	(157)	(142)	(140)	(140)

Adjusted EBIT	450	518	530	520	556	556
% of Revenue	6.4%	7.0%	6.9%	7.0%	7.4%	7.4%


	Low	Median	High

Adjusted EBIT Margin	6.4%	7.0%	7.4%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(USD in millions)	Low	Mid	High	Market
Enterprise Value	4,210	5,247	6,478	7,647
(+) Cash & Short Term Investments	56	56	56	56
(+) Investments & Other	42	42	42	42
(-) Debt	(2,413)	(2,413)	(2,413)	(2,413)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	1,895	2,932	4,163	5,332
(/) Shares Outstanding	47.7	47.7	47.7	47.7
Implied Stock Price (USD)	39.69	61.42	87.20	111.70
FX Rate: USD/USD	1.00	1.00	1.00	1.00
Implied Stock Price (USD)	39.69	61.42	87.20	111.70

Upside / (Downside)	-64.47%	-45.01%	-21.94%


Stock Price	111.70
Stock Price Close	111.70
Restatment Type	Original
Reporting Currency	USD
Trading Currency	USD
FX Rate: USD/USD	1.00
Market Cap	5,332.2
Shares Outstanding	47.7
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤