LDOS
Leidos Holdings Inc
Price:  
143.70 
USD
Volume:  
737,298.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Leidos Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Leidos Holdings Inc (LDOS) is 161.98 USD. This Leidos valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 143.70 USD, the upside of Leidos Holdings Inc is %.

The range of the Intrinsic Value is 108.54 - 292.03 USD

143.70 USD
Stock Price
161.98 USD
Intrinsic Value
Intrinsic Value Details

Leidos Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.54 - 292.03 161.98 12.7%
DCF (Growth 10y) 155.21 - 381.86 221.67 54.3%
DCF (EBITDA 5y) 106.94 - 151.15 127.95 -11.0%
DCF (EBITDA 10y) 150.74 - 216.46 181.06 26.0%
Fair Value 11.87 - 11.87 11.87 -91.74%
P/E 50.09 - 85.00 66.09 -54.0%
EV/EBITDA 59.20 - 133.19 95.49 -33.5%
EPV 61.20 - 88.53 74.87 -47.9%
DDM - Stable 20.77 - 58.79 39.78 -72.3%
DDM - Multi 95.91 - 202.21 129.21 -10.1%

Leidos Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,429.68
Beta 1.09
Outstanding shares (mil) 135.21
Enterprise Value (mil) 23,475.68
Market risk premium 4.60%
Cost of Equity 8.82%
Cost of Debt 4.78%
WACC 7.83%