US · SAIC
Science Applications International Corporation
- Sector
- Technology · Information Technology Services
- Headquarters
- Reston, VA 20190
- Website
- saic.com
Price · as of 2025-01-31
$95.91
Market cap 4.25B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $94.10 | -1.89% |
| Intrinsic Value(DCF) | $46.35 | -51.67% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $61.51 | -35.87% |
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 | $3.48 | $3.44 | |||
| 2013 | $9.46 | $7.46 | |||
| 2014 | $30.58 | $37.44 | $0.00 | $0.00 | $0.00 |
| 2015 | $43.47 | $33.60 | $0.00 | $0.00 | $7.76 |
| 2016 | $44.41 | $32.11 | $1.23 | $0.00 | $47.65 |
| 2017 | $63.43 | $41.34 | $5.29 | $0.00 | $35.96 |
| 2018 | $72.75 | $45.12 | $3.62 | $0.00 | $33.61 |
| 2019 | $66.92 | $68.51 | $5.95 | $0.00 | $39.55 |
| 2020 | $71.57 | $54.88 | $1,362.81 | $0.00 | $168.42 |
| 2021 | $79.34 | $73.79 | $1,205.49 | $0.00 | $65.72 |
| 2022 | $85.97 | $80.98 | $679.84 | $0.00 | $61.18 |
| 2023 | $103.81 | $88.32 | $0.00 | $0.00 | $65.90 |
| 2024 | $120.47 | $106.94 | $5.09 | $2.52 | $43.82 |
| 2025 | $114.96 | $94.10 | $0.61 | $0.00 | $61.51 |
AI valuation
Our deep-learning model estimates Science Applications International Corporation's (SAIC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $94.10
- Current price
- $95.91
- AI upside
- -1.89%
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
$46.35
-51.67% upside
Graham-Dodd
—
— upside
Graham Formula
$61.51
-35.87% 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 |
| SAIC | Science Applications Inte… | $95.91 | 4.25B | -2% | -52% | — | -36% | 15.91 | 3.65 | 0.77 | 11.67 | — | -2.81 | 11.93% | 7.53% | 4.84% | 21.53% | 12.13% | 6.86% | 1.52 | 4.47 | 0.83 | 0.76 | 3.37 | -1926.00% | 47.00% | 2412.00% | 7.95% | 0.35 | 11.67% | 1.30% | 20.70% | 10.99% | 14.38 | 17.68 | 1.08 | 3.08 |
| AVT | Avnet, Inc. | $65.84 | 5.39B | -24% | -68% | -35% | -92% | 19.04 | 0.91 | 0.21 | 11.67 | — | 1.10 | 10.74% | 2.32% | 1.08% | 4.83% | 6.36% | 1.97% | 0.57 | 2.09 | 2.43 | 1.09 | 4.32 | -4936.00% | -655.00% | 2449.00% | 12.61% | 0.18 | 7.45% | 2.48% | 47.20% | 13.15% | 14.12 | 12.58 | 0.33 | 3.34 |
| CNXC | Concentrix Corporation | $32.80 | 2.04B | +77% | +25% | — | — | -1.97 | 0.92 | 0.26 | -28.24 | — | -0.87 | 34.96% | 6.20% | -13.02% | -37.70% | 7.50% | -11.24% | 1.69 | 2.10 | 1.40 | 1.06 | -17.83 | -64879.00% | 215.00% | 3353.00% | 22.75% | 0.37 | 7.04% | 3.56% | -7.00% | 45.11% | 11.20 | 11.93 | 0.69 | 1.36 |
| DLO | DLocal Limited | $12.24 | 3.53B | +170% | +1,155% | -71% | -29% | 17.66 | 5.46 | 3.58 | 14.16 | — | 6.27 | 39.50% | 18.83% | 16.14% | 32.00% | 64.62% | 13.39% | 0.11 | 2.83 | 1.58 | 1.16 | -0.80 | -2041.00% | 1470.00% | -12014.00% | -2.08% | -0.05 | -31.96% | 0.00% | 0.00% | 3.79% | 17.02 | -43.14 | 3.21 | 4.37 |
| INGM | Ingram Micro Holding Corp… | $20.69 | 4.86B | +30% | -63% | -11% | -55% | 16.39 | 1.16 | 0.09 | 6.56 | — | 2.03 | 7.18% | 1.70% | 0.55% | 7.30% | 7.14% | 1.42% | 1.02 | 2.42 | 1.40 | 0.92 | 2.63 | -2133.00% | -12.00% | -23393.00% | 4.41% | 0.03 | 2.81% | 0.14% | 2.30% | 13.67% | 8.84 | 37.81 | 0.15 | 3.26 |
| NIQ | NIQ Global Intelligence P… | $13.33 | 3.93B | +110% | -36% | — | — | -10.66 | 3.72 | 0.88 | 9.43 | — | -1.01 | 55.65% | -0.58% | -1.77% | -55.86% | -0.23% | -5.24% | 3.86 | -0.08 | 1.03 | 0.94 | 4.45 | -9154.00% | 568.00% | -21744.00% | 7.17% | 0.21 | 6.14% | 0.26% | -2.80% | 21.17% | -285.97 | 26.43 | 1.66 | 0.56 |
| PAY | Paymentus Holdings, Inc. | $24.47 | 3.07B | +63% | +1,526% | -76% | -8% | 47.82 | 5.71 | 2.68 | 22.86 | 98.45 | 7.68 | 24.77% | 6.31% | 5.60% | 12.80% | 22.15% | 10.76% | 0.02 | — | 4.46 | 4.33 | -2.48 | 4857.00% | 3725.00% | 15605.00% | 5.05% | 1.64 | 60.43% | 0.00% | 0.00% | 3.61% | 38.23 | 17.85 | 2.41 | 20.99 |
| PSFE | Paysafe Limited | $6.26 | 368.38M | +630% | +2% | — | -17% | 43.82 | 1.10 | 0.57 | 7.67 | — | -0.47 | 58.02% | 7.82% | 1.30% | 2.51% | 4.25% | 0.44% | 2.74 | 0.95 | 1.16 | 0.36 | 5.31 | -20909.00% | 648.00% | 3183.00% | 13.73% | 0.18 | 4.25% | 0.00% | 0.00% | 19.06% | 23.71 | 23.71 | 1.85 | 0.00 |
| SLAB | Silicon Laboratories Inc. | $204.53 | 6.74B | — | -58% | -94% | — | -103.30 | 6.13 | 8.54 | -332.13 | — | 9.65 | 58.23% | -8.99% | -8.27% | — | — | — | 0.00 | -72.35 | 4.69 | 3.53 | 19.32 | — | — | — | 0.98% | 0.67 | — | 0.00% | 0.00% | 0.00% | -88.76 | 95.18 | 7.98 | 24.97 |
| VICR | Vicor Corporation | $201.40 | 9.07B | -69% | -88% | -93% | — | 435.66 | 4.69 | 7.45 | 65.31 | — | 4.69 | 51.24% | -0.36% | 1.71% | 1.11% | -0.25% | 0.99% | 0.01 | — | 7.49 | 5.34 | -7.33 | -8824.00% | -1136.00% | -3368.00% | 1.02% | 0.82 | 8.98% | 0.00% | 0.00% | 1.36% | -1835.56 | 88.27 | 6.70 | 24.62 |
| VRRM | Verra Mobility Corporatio… | $16.71 | 2.67B | +128% | -15% | -91% | -2% | 19.43 | 9.06 | 2.71 | 6.99 | 5.59 | -4.30 | 96.90% | 24.35% | 13.96% | 48.96% | 21.98% | 8.38% | 0.13 | 3.69 | 2.09 | 1.90 | -0.07 | 34737.00% | 1136.00% | -1052.00% | 5.15% | 1.22 | 17.98% | 0.00% | 0.00% | 38.28% | 11.02 | 19.23 | 2.68 | 2.21 |
About Science Applications International Corporation
Science Applications International Corporation provides technical, engineering, and enterprise information technology (IT) services primarily in the United States. The company's offerings include engineering; technology integration; IT modernization; maintenance of ground and maritime systems; logistics; training and simulation; operation and program support services; and end-to-end services, such as design, development, integration, deployment, management and operations, sustainment, and security of its customers' IT infrastructure, as well as cloud migration, managed services, infrastructure modernization, and enterprise IT-as-a-service solutions. It serves the U.S. military comprising Army, Air Force, Navy, Marines, and Coast Guard; Department of Defense agencies; National Aeronautics and Space Administration; the U.S. Department of State; Department of Justice; Department of Homeland Security; and various intelligence community agencies, as well as U.S. federal civilian agencies. The company was formerly known as SAIC Gemini, Inc. and changed its name to Science Applications International Corporation in September 2013. Science Applications International Corporation was founded in 1969 and is headquartered in Reston, Virginia.
- CEO
- Prabu Natarajan
- Employees
- 24K
- Beta
- 0.29
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($46.35 ÷ $95.91) − 1 = -51.67% (DCF, example).