Science Applications International Corp
NASDAQ:SAIC

Watchlist Manager
Science Applications International Corp Logo
Science Applications International Corp
NASDAQ:SAIC
Watchlist
Price: 121.3 USD -0.7% Market Closed
Market Cap: 5.8B USD

Relative Value

The Relative Value of one SAIC stock under the Base Case scenario is 165.79 USD. Compared to the current market price of 121.3 USD, Science Applications International Corp is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SAIC Relative Value
Base Case
165.79 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
64
Median 3Y
0.8
Median 5Y
0.7
Industry
1.3
Forward
0.7
vs History
68
vs Industry
43
Median 3Y
17.4
Median 5Y
18.2
Industry
18.7
Forward
12.9
vs History
31
vs Industry
45
Median 3Y
11.9
Median 5Y
10.5
Industry
12.5
vs History
60
vs Industry
45
Median 3Y
18.1
Median 5Y
14
Industry
17
vs History
14
vs Industry
28
Median 3Y
3.4
Median 5Y
3.2
Industry
2.3
vs History
39
vs Industry
52
Median 3Y
1
Median 5Y
1
Industry
1.3
Forward
1
vs History
55
vs Industry
18
Median 3Y
8.9
Median 5Y
8.8
Industry
3.1
vs History
47
vs Industry
36
Median 3Y
11
Median 5Y
10.9
Industry
9.8
Forward
10.4
vs History
68
vs Industry
38
Median 3Y
14.4
Median 5Y
14.5
Industry
12.9
Forward
13
vs History
34
vs Industry
31
Median 3Y
16.1
Median 5Y
14.8
Industry
11.8
vs History
33
vs Industry
30
Median 3Y
17
Median 5Y
15.9
Industry
13.9
vs History
28
vs Industry
47
Median 3Y
1.7
Median 5Y
1.5
Industry
1.7

Multiples Across Competitors

SAIC Competitors Multiples
Science Applications International Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Science Applications International Corp
NASDAQ:SAIC
5.8B USD 0.8 16.1 10.8 13.4
UK
Relx PLC
LSE:REL
74.3B GBP 7.9 38.4 22 28.1
CA
Thomson Reuters Corp
TSX:TRI
113.3B CAD 11.3 37.1 27.8 38.7
IE
Experian PLC
LSE:EXPN
33.2B GBP 6.1 37.4 189.6 266.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.3 35.7 26.4 39.5
NL
Wolters Kluwer NV
AEX:WKL
35.8B EUR 6.1 33.2 20.1 26.7
US
Verisk Analytics Inc
NASDAQ:VRSK
40.2B USD 13.9 41.9 27.2 33.8
US
CoStar Group Inc
NASDAQ:CSGP
33.9B USD 12.4 244.5 199.4 6 433.1
US
Equifax Inc
NYSE:EFX
31.9B USD 5.6 52 20.6 34.2
US
Leidos Holdings Inc
NYSE:LDOS
19.1B USD 1.1 15.2 10.6 12.2
CH
SGS SA
SIX:SGSN
15.2B CHF 2.2 26.1 12.4 18.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Science Applications International Corp
NASDAQ:SAIC
Average EV/EBITDA: 51.5
10.8
3%
3.6
UK
Relx PLC
LSE:REL
22
10%
2.2
CA
Thomson Reuters Corp
TSX:TRI
27.8
7%
4
IE
Experian PLC
LSE:EXPN
189.6
10%
19
UK
I
IHS Markit Ltd
F:0M3
26.4
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
20.1
7%
2.9
US
Verisk Analytics Inc
NASDAQ:VRSK
27.2
9%
3
US
CoStar Group Inc
NASDAQ:CSGP
199.4
88%
2.3
US
Equifax Inc
NYSE:EFX
20.6
16%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
10.6
5%
2.1
CH
SGS SA
SIX:SGSN
12.4
11%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Science Applications International Corp
NASDAQ:SAIC
Average EV/EBIT: 631.4
13.4
5%
2.7
UK
Relx PLC
LSE:REL
28.1
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
38.7
10%
3.9
IE
Experian PLC
LSE:EXPN
266.9
14%
19.1
UK
I
IHS Markit Ltd
F:0M3
39.5
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
26.7
9%
3
US
Verisk Analytics Inc
NASDAQ:VRSK
33.8
10%
3.4
US
CoStar Group Inc
NASDAQ:CSGP
6 433.1
478%
13.5
US
Equifax Inc
NYSE:EFX
34.2
25%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
12.2
6%
2
CH
SGS SA
SIX:SGSN
18.8
14%
1.3