The Discounted Cash Flow (DCF) valuation of Leidos Holdings Inc (LDOS) is (22.51) USD. With the latest stock price at 157.58 USD, the upside of Leidos Holdings Inc based on DCF is -114.3%.
Based on the latest price of 157.58 USD and our DCF valuation, Leidos Holdings Inc (LDOS) is a sell. selling Leidos stocks now will result in a potential gain of 114.3%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 3852.0% | 1929.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (24.15) - 1,939.09 | (22.51) |
| Upside | -115.3% - 1130.5% | -114.3% |