LDOS

NYSE

Leidos Holdings, Inc.

Industrials, Diversified Support Services

$137.57

close 7 Aug 2026

-22.34%

52-week change

$17.26B

market cap

$98.86

$205.77

52-week range

Expected price

$181.51 – $221.84

Current price

$137.57

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)12.82x

P/S (TTM)0.98x

P/B3.27x

EV/EBITDA (TTM)9.67x

FCF yield (TTM)12.53%

PEG (TTM, GAAP)0.41

Context

P/E, own 5-year average28.43x

P/E, sector median29.72x*

Price at 5-year median P/E$198.12*

Indicated dividend yield1.25%

Forward — analyst consensus

Forward P/E (FY2026)11.11x*

Forward P/E (FY2027)10.64x

Forward PEG2.51*

Consensus EPS FY2026 (15 analysts)$12.38

EPS growth (FY2026→FY2027)4.42%

Revenue growth (FY2026)6.51%

Street view

Price target (mean)$149.60*

Target upside8.74%

Ratings (buy / hold / sell)7 / 10 / 0

FY2026 EPS revisions, 30d (up / down)4 / 2

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 3 Jul 2026, filed 4 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +7.14%10Y CAGR +16.43%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$137.57

Cash & equivalents$748.00M

Total debt$6.03B

Shares outstanding125.49M

Result

DCF price per share$419.43

Current price$137.57

Margin of safety+204.88%

PV of years 1–10$20.70B

PV of terminal value$37.21B

Equity value$52.64B

Market-implied growth-5.03%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$2.32B	$2.48B	$2.66B	$2.85B	$3.05B	$3.27B	$3.51B	$3.76B	$4.02B	$4.31B	$80.34B
PV	$2.15B	$2.13B	$2.11B	$2.09B	$2.08B	$2.06B	$2.05B	$2.03B	$2.01B	$2.00B	$37.21B

period to 3 Jul 2026, filed 4 Aug 2026, close 7 Aug 2026