As of 2025-07-05, the Intrinsic Value of Leonardo DRS Inc (DRS) is 44.79 USD. This DRS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.41 USD, the upside of Leonardo DRS Inc is -3.50%.
The range of the Intrinsic Value is 32.88 - 70.76 USD
Based on its market price of 46.41 USD and our intrinsic valuation, Leonardo DRS Inc (DRS) is overvalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.88 - 70.76 | 44.79 | -3.5% |
| DCF (Growth 10y) | 84.47 - 185.71 | 116.39 | 150.8% |
| DCF (EBITDA 5y) | 103.49 - 147.01 | 129.01 | 178.0% |
| DCF (EBITDA 10y) | 184.26 - 285.91 | 238.79 | 414.5% |
| Fair Value | 21.99 - 21.99 | 21.99 | -52.62% |
| P/E | 37.38 - 46.51 | 42.04 | -9.4% |
| EV/EBITDA | 30.11 - 45.40 | 39.12 | -15.7% |
| EPV | 8.00 - 10.60 | 9.30 | -80.0% |
| DDM - Stable | 7.11 - 19.82 | 13.47 | -71.0% |
| DDM - Multi | 42.43 - 93.07 | 58.42 | 25.9% |
| Market Cap (mil) | 12,347.38 |
| Beta | 1.18 |
| Outstanding shares (mil) | 266.05 |
| Enterprise Value (mil) | 12,329.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.33% |
| Cost of Debt | 4.57% |
| WACC | 9.16% |