The WACC of Leidos Holdings Inc (LDOS) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.10% | 8.85% |
| Tax rate | 21.70% - 22.10% | 21.90% |
| Cost of debt | 4.30% - 5.20% | 4.75% |
| WACC | 6.8% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.8 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.10% |
| Tax rate | 21.70% | 22.10% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 4.30% | 5.20% |
| After-tax WACC | 6.8% | 8.9% |
| Selected WACC | 7.9% | |