
Leidos Holdings Inc
NYSE:LDOS

Intrinsic Value
The intrinsic value of one
LDOS
stock under the Base Case scenario is
180.64
USD.
Compared to the current market price of 139.73 USD,
Leidos Holdings Inc
is
Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Leidos Holdings Inc
Fundamental Analysis

A high percentage of revenue depends on large, long-term government contracts that could be curtailed if defense budgets tighten or political priorities shift, leaving Leidos exposed to steep revenue declines.
Leidos maintains a leadership position in mission-critical government IT and defense solutions, ensuring a steady flow of high-value contracts supported by robust federal spending on national security and cyber defense.

Revenue & Expenses Breakdown
Leidos Holdings Inc
Balance Sheet Decomposition
Leidos Holdings Inc
Current Assets | 4.4B |
Cash & Short-Term Investments | 943m |
Receivables | 2.6B |
Other Current Assets | 840m |
Non-Current Assets | 8.7B |
PP&E | 1.6B |
Intangibles | 6.6B |
Other Non-Current Assets | 524m |
Free Cash Flow Analysis
Leidos Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Leidos Holdings Inc
Revenue
|
16.7B
USD
|
Cost of Revenue
|
-13.9B
USD
|
Gross Profit
|
2.8B
USD
|
Operating Expenses
|
-983m
USD
|
Operating Income
|
1.8B
USD
|
Other Expenses
|
-561m
USD
|
Net Income
|
1.3B
USD
|
LDOS Profitability Score
Profitability Due Diligence
Leidos Holdings Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Leidos Holdings Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
LDOS Solvency Score
Solvency Due Diligence
Leidos Holdings Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Leidos Holdings Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LDOS Price Targets Summary
Leidos Holdings Inc
According to Wall Street analysts, the average 1-year price target for
LDOS
is 173.72 USD
with a low forecast of 145.44 USD and a high forecast of 231 USD.
Dividends
Current shareholder yield for LDOS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LDOS
stock under the Base Case scenario is
180.64
USD.
Compared to the current market price of 139.73 USD,
Leidos Holdings Inc
is
Undervalued by 23%.