The Discounted Cash Flow (DCF) valuation of Leidos Holdings Inc (LDOS) is 160.69 USD. With the latest stock price at 149.83 USD, the upside of Leidos Holdings Inc based on DCF is 7.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.9% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 106.77 - 294.65 | 160.69 |
| Upside | -28.7% - 96.7% | 7.2% |