$170.20
Below FV▲ +31.0% against the close used
Model range $76.26 – $246.33
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$76.26Fair value$170.20Bull$246.33
FairClose
52-week traded range
52W low $82.2252W high $129.90
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Science Applications Intl Corp closed at $129.90, 23.7% below the consensus fair value of $170.20 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 16.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$246.33
+89.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$76.26
-41.3%
√(22.5 × EPS × BVPS)
EPS=7.7, BVPS=33.57 · outside Graham range (P/E 16.9, P/B 3.9) — asset-light, treat as a rough floor
P/E Fair Value
$154.00
+18.6%
EPS × 20x (sector P/E)
EPS=7.7, Sector P/E=20x
Peter Lynch (PEG)
$185.11
+42.5%
EPS × Growth% (PEG = 1 is fair)
EPS=7.7, g=24%
EV/EBITDA
$163.74
+26.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=551M
Dividend Discount (DDM)
$79.97
-38.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.48, r=10%, g=8%
Book Value (P/B)
$158.85
+22.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=33.57, ROE=24.9%, g=6%, r=10%
Reverse DCF
$129.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 24%
Margin of Safety
$119.15
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=158.86, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.