The Discounted Cash Flow (DCF) valuation of Leidos Holdings Inc (LDOS) is 204.01 USD. With the latest stock price at 153.16 USD, the upside of Leidos Holdings Inc based on DCF is 33.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 131.95 - 414.85 | 204.01 |
| Upside | -13.8% - 170.9% | 33.2% |