Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
BigBear.ai Holdings
BBAI
BigBear.ai Holdings
BigBear.ai Holdings is just getting started
DR
drkevinkwok
Not Invested
Community Contributor
Published
21 Jul 25
Updated
21 Jul 25
2
Set Fair Value
0
votes
Share
drkevinkwok
's Fair Value
US$14.00
52.0% undervalued
intrinsic discount
21 Jul
US$6.72
Loading
1Y
464.7%
7D
4.8%
Author's Valuation
US$14.0
52.0% undervalued
intrinsic discount
drkevinkwok's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
drkevinkwok
's
Fair Value
US$14.0
52.0% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-680m
5b
2018
2020
2022
2024
2025
2026
2028
2030
Revenue US$5.1b
Earnings US$382.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.78%
IT revenue growth rate
0.55%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.81%
Calculation
US$382.72m
Earnings '30
x
22.19x
PE Ratio '30
=
US$8.49b
Market Cap '30
US$8.49b
Market Cap '30
/
408.41m
No. shares '30
=
US$20.79
Share Price '30
US$20.79
Share Price '30
Discounted to 2025 @ 8.23% p.a.
=
US$14.00
Fair Value '25
