LDOS
Leidos Holdings Inc
Price:  
149.92 
USD
Volume:  
1,007,856.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Leidos WACC - Weighted Average Cost of Capital

The WACC of Leidos Holdings Inc (LDOS) is 7.9%.

The Cost of Equity of Leidos Holdings Inc (LDOS) is 8.85%.
The Cost of Debt of Leidos Holdings Inc (LDOS) is 4.75%.

Range Selected
Cost of equity 7.70% - 10.00% 8.85%
Tax rate 21.70% - 22.10% 21.90%
Cost of debt 4.30% - 5.20% 4.75%
WACC 6.9% - 8.9% 7.9%
WACC

Leidos WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.84 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.00%
Tax rate 21.70% 22.10%
Debt/Equity ratio 0.23 0.23
Cost of debt 4.30% 5.20%
After-tax WACC 6.9% 8.9%
Selected WACC 7.9%