The Discounted Cash Flow (DCF) valuation of Leidos Holdings Inc (LDOS) is 200.20 USD. With the latest stock price at 164.56 USD, the upside of Leidos Holdings Inc based on DCF is 21.7%.
Based on the latest price of 164.56 USD and our DCF valuation, Leidos Holdings Inc (LDOS) is a buy. buying Leidos stocks now will result in a potential gain of 21.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.0% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 144.24 - 318.84 | 200.20 |
| Upside | -12.3% - 93.8% | 21.7% |