US · PSN
Parsons Corporation
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Centreville, VA 21120
- Website
- parsons.com
Price · as of 2025-12-31
$50.87
Market cap 7.03B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $67.11 | +31.92% |
| Intrinsic Value(DCF) | $27.14 | -46.65% |
| Graham-Dodd Method(GD) | $15.57 | -69.4% |
| Graham Formula(GF) | $5.84 | -88.53% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $12.87 | $53.20 | |||
| 2019 | $37.28 | $34.20 | $7.27 | $4.37 | $24.33 |
| 2020 | $37.42 | $42.39 | $0.00 | $10.36 | $7.01 |
| 2021 | $36.70 | $68.58 | $0.00 | $7.88 | $1.14 |
| 2022 | $43.19 | $71.11 | $0.00 | $8.34 | $20.59 |
| 2023 | $81.42 | $93.65 | $566.60 | $12.38 | $56.23 |
| 2024 | $60.17 | $60.37 | $1,713.21 | $14.20 | $68.75 |
| 2025 | $67.86 | $67.11 | $123.51 | $15.56 | $5.84 |
AI valuation
Our deep-learning model estimates Parsons Corporation's (PSN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $67.11
- Current price
- $50.87
- AI upside
- +31.92%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.14
-46.65% upside
Graham-Dodd
$15.57
-69.4% upside
Graham Formula
$5.84
-88.53% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PSN | Parsons Corporation | $50.87 | 7.03B | +32% | -47% | -69% | -89% | 30.03 | 2.74 | 1.14 | 14.95 | 795.86 | 55.93 | 22.49% | 6.64% | 3.79% | 9.53% | 9.69% | 4.28% | 0.56 | 8.23 | 1.75 | 1.64 | 1.84 | 377.00% | -572.00% | -1349.00% | 5.67% | 0.31 | 11.66% | 0.00% | 0.00% | 1.73% | 19.54 | 20.12 | 1.30 | 3.19 |
| AOS | A. O. Smith Corporation | $78.00 | 11B | -8% | -56% | -91% | -57% | 19.97 | 5.87 | 2.85 | 13.76 | 315.10 | 13.89 | 38.83% | 19.01% | 14.26% | 29.20% | 30.21% | 17.11% | 0.10 | 53.93 | 1.50 | 0.90 | 0.02 | 634.00% | 32.00% | 1524.00% | 5.01% | 0.72 | 29.67% | 1.79% | 35.80% | 5.47% | 14.98 | 19.97 | 2.85 | 9.00 |
| CAE | CAE Inc. | $29.64 | 9.54B | -20% | -61% | -66% | -46% | 28.60 | 2.43 | 2.52 | 13.40 | — | 11.63 | 27.62% | 15.49% | 8.61% | 9.10% | 7.75% | 3.94% | 0.71 | 3.76 | 0.80 | 0.54 | 2.83 | -22451.00% | 993.00% | 40717.00% | 3.81% | 0.33 | 5.95% | 0.00% | 0.00% | 0.18% | 20.63 | 33.25 | 3.20 | 1.98 |
| DCI | Donaldson Company, Inc. | $92.76 | 10.74B | -31% | -65% | -93% | -63% | 25.68 | 6.48 | 2.55 | 16.20 | — | 10.93 | 34.85% | 15.10% | 9.94% | 24.94% | 21.55% | 12.46% | 0.50 | 23.03 | 1.93 | 1.11 | 0.89 | -976.00% | 292.00% | -1647.00% | 3.61% | 0.55 | 17.62% | 1.40% | 35.90% | 4.92% | 17.90 | 29.35 | 2.70 | 7.08 |
| FLS | Flowserve Corporation | $88.52 | 11.27B | -19% | -60% | -92% | -65% | 32.86 | 5.19 | 2.41 | 17.93 | 140.63 | 18.93 | 33.45% | 11.36% | 7.32% | 16.49% | 11.89% | 6.18% | 0.87 | 6.91 | 2.03 | 1.19 | 1.65 | 2336.00% | 376.00% | 2633.00% | 3.82% | 0.34 | 13.68% | 0.96% | 31.70% | 3.20% | 23.31 | 28.80 | 2.65 | 4.48 |
| GNRC | Generac Holdings Inc. | $225.37 | 13.23B | -26% | -59% | -85% | -92% | 83.56 | 5.12 | 3.20 | 29.90 | — | 27.51 | 38.29% | 6.87% | 3.79% | 6.29% | 6.41% | 3.02% | 0.51 | 4.09 | 2.03 | 0.78 | 2.05 | -5009.00% | -202.00% | -5565.00% | 1.99% | 0.36 | 7.33% | 0.00% | 0.20% | 2.60% | 50.05 | 53.98 | 3.44 | 4.71 |
| GTLS | Chart Industries, Inc. | $207.30 | 9.32B | +857% | +2,991% | — | — | — | — | — | — | — | — | 33.72% | 8.41% | 0.95% | 1.23% | 5.65% | 0.39% | 1.10 | 1.16 | 1.36 | 0.54 | 8.93 | -10000.00% | 249.00% | -4642.00% | — | 0.14 | 3.23% | — | 0.00% | — | — | — | — | — |
| RRX | Regal Rexnord Corporation | $220.98 | 14.67B | -16% | -60% | -98% | -87% | 52.43 | 2.15 | 2.48 | 16.02 | 120.43 | -4.62 | 37.37% | 11.55% | 4.71% | 4.29% | 4.78% | 2.01% | 0.74 | 1.96 | 2.15 | 0.83 | 3.77 | 4354.00% | -165.00% | 7866.00% | 6.07% | 0.78 | 7.82% | 0.63% | 33.10% | 5.25% | 28.10 | 21.56 | 3.24 | 2.19 |
| SPXC | SPX Technologies, Inc. | $226.94 | 11.31B | -26% | +26% | -78% | -51% | 44.11 | 4.81 | 4.75 | 22.48 | 255.72 | 33.02 | 36.66% | 15.55% | 10.84% | 13.47% | 12.90% | 7.72% | 0.22 | 7.32 | 2.48 | 1.56 | 0.28 | 1725.00% | 1417.00% | -270.00% | 2.24% | 0.72 | 11.30% | 0.00% | 0.00% | 3.52% | 30.94 | 45.18 | 4.81 | 6.09 |
| TTEK | Tetra Tech, Inc. | $35.84 | 9.35B | +10% | +10% | — | -67% | 17.75 | 5.06 | 1.65 | 21.05 | — | -23.02 | 17.66% | 11.09% | 4.55% | 28.10% | 15.20% | 11.97% | 0.55 | 14.85 | 1.18 | 1.07 | 1.76 | -2439.00% | 469.00% | 2892.00% | 4.88% | 0.33 | 16.84% | 0.72% | 12.80% | 3.50% | 16.28 | 22.38 | 1.81 | 4.58 |
| WTS | Watts Water Technologies,… | $328.74 | 10.96B | -24% | -35% | -83% | -51% | 32.02 | 5.38 | 4.47 | 20.85 | 187.99 | 12.48 | 49.46% | 19.35% | 13.98% | 18.25% | 21.61% | 12.91% | 0.10 | 43.69 | 2.51 | 1.37 | -0.40 | 1703.00% | 827.00% | 936.00% | 3.27% | 0.78 | 21.35% | 0.61% | 19.60% | 0.92% | 22.69 | 30.04 | 4.39 | 10.07 |
About Parsons Corporation
Parsons Corporation provides integrated solutions and services in the defense, intelligence, and critical infrastructure markets in North America, the Middle East, and internationally. It operates through two segments, Federal Solutions and Critical Infrastructure. The company offers cyber security and intelligence services, as well as offensive and defensive cybersecurity platforms, tools, and operations to the U.S. Department of Defense and the United States intelligence community; space and geospatial solutions, such as geospatial intelligence, threat analytics, space situational awareness, small satellite launch and integration, satellite ground systems, fight dynamics, and command, and control solutions to the National Geospatial-Intelligence Agency, National Reconnaissance Office, and multiple units within the U.S. Department of Defense. It also provides missile defense and C5ISR solutions, such as integrated air and missile defense, data fusion and analytics, platform system integration, directed energy, joint all-domain operations, and command and control systems to Defense Intelligence Agency and the U.S. Department of Defense; technology services for energy production systems, aviation, healthcare and bio-surveillance systems, and environmental systems and associated infrastructure, as well as nuclear waste processing and treatment, weapons of mass destruction elimination, program and project management, infectious disease control analytics, and data protection solutions. In addition, the company offers intelligent transportation system management, aviation, rail and transit systems, smart cities software, and critical infrastructure cyber protection to the transportation authorities, rail, and transit entities; engineering services for infrastructure; and program management, and environmental solutions to private-sector industrial clients and public utilities. Parsons Corporation was founded in 1944 and is headquartered in Centreville, Virginia.
- CEO
- Carey A. Smith
- Employees
- 20K
- Beta
- 0.67
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.14 ÷ $50.87) − 1 = -46.65% (DCF, example).