The Discounted Cash Flow (DCF) valuation of Leidos Holdings Inc (LDOS) is 199.07 USD. With the latest stock price at 158.30 USD, the upside of Leidos Holdings Inc based on DCF is 25.8%.
Based on the latest price of 158.30 USD and our DCF valuation, Leidos Holdings Inc (LDOS) is a buy. buying Leidos stocks now will result in a potential gain of 25.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 143.20 - 317.79 | 199.07 |
| Upside | -9.5% - 100.8% | 25.8% |