看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 3.1x - 3.4x | 3.3x |
| Historical Pb Multiple | 2.9x - 3.7x | 3.5x |
| Fair Value | $102.11 - $112.86 | $107.49 |
| Upside | -12.5% - -3.3% | -7.9% |
| Benchmarks | - | Full Ticker |
| Booz Allen Hamilton Holding Corporation | - | NYSE:BAH |
| Maximus, Inc. | - | NYSE:MMS |
| ICF International, Inc. | - | NasdaqGS:ICFI |
| Leidos Holdings, Inc. | - | NYSE:LDOS |
| Jacobs Solutions Inc. | - | NYSE:J |
| Science Applications International Corporation | - | NasdaqGS:SAIC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BAH | MMS | ICFI | LDOS | J | SAIC | |||
| NYSE:BAH | NYSE:MMS | NasdaqGS:ICFI | NYSE:LDOS | NYSE:J | NasdaqGS:SAIC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 7.6% | 5.0% | 9.8% | 13.5% | 15.8% | 9.9% | ||
| 3Y CAGR | -0.3% | 1.8% | 15.7% | 18.5% | 13.7% | 9.3% | ||
| Latest Twelve Months | 113.1% | 52.7% | 33.4% | 530.2% | 20.6% | -24.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.9% | 5.3% | 4.3% | 4.7% | 5.0% | 4.3% | ||
| Prior Fiscal Year | 2.9% | 3.3% | 4.2% | 1.3% | 3.6% | 6.4% | ||
| Latest Fiscal Year | 5.6% | 5.8% | 5.5% | 7.5% | 5.2% | 4.8% | ||
| Latest Twelve Months | 7.3% | 5.3% | 5.5% | 7.5% | 4.0% | 4.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 51.2% | 16.0% | 9.1% | 16.5% | 7.3% | 19.2% | ||
| Prior Fiscal Year | 26.5% | 10.1% | 9.3% | 4.7% | 6.1% | 27.4% | ||
| Latest Twelve Months | 75.3% | 16.9% | 11.6% | 29.1% | 8.5% | 21.5% | ||
| Next Fiscal Year | 79.5% | 19.8% | 12.7% | 30.7% | 16.2% | 29.5% | ||
| Two Fiscal Years Forward | 87.7% | 21.3% | 12.6% | 30.3% | 17.6% | 35.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 0.7x | 0.8x | 1.1x | 1.2x | 0.7x | ||
| Price / LTM EPS | 16.6x | 13.4x | 13.9x | 14.3x | 31.2x | 15.4x | ||
| Price / Book | 11.9x | 2.3x | 1.6x | 4.1x | 3.4x | 3.5x | ||
| Price / Fwd Book | 14.5x | 2.1x | 1.5x | 3.8x | 3.1x | 4.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.6x | 3.4x | 11.9x | |||||
| Historical P/B Ratio | 2.9x | 3.5x | 3.7x | |||||
| Selected P/B Multiple | 3.1x | 3.3x | 3.4x | |||||
| (x) Book Value | 1,577 | 1,577 | 1,577 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BAH | MMS | ICFI | LDOS | J | SAIC | |
| Value of Common Equity | 14,397 | 3,813 | 1,530 | 17,876 | 14,365 | 5,571 | |
| (/) Shares Outstanding | 126.6 | 56.6 | 18.4 | 128.2 | 122.5 | 47.7 | |
| Implied Stock Price | 113.68 | 67.36 | 82.98 | 139.42 | 117.22 | 116.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 113.68 | 67.36 | 82.98 | 139.42 | 117.22 | 116.71 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |