Valuation Leidos Holdings, Inc.

Stocks

Real-time Estimate Cboe BZX 22:13:22 26/10/2026 +03			5-day change	1st Jan Change
139.61 ^USD	+2.59%		+10.79%	-22.59%

10-22	Leidos Holdings, Inc. Receives $95 Million Five-Year Contract From Defense Logistics Agency To Deploy Artificial Intelligence Automation To Pentagon Asset Management System	CI
10-22	Leidos Wins $95 Million Contract From Defense Logistics Agency	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,476	14,378	14,851	19,121	23,458	17,077	-	-
Change	-	15.25%	3.28%	28.75%	22.68%	-27.2%	-	-
Enterprise Value (EV) ¹	16,825	18,782	18,756	22,848	26,998	22,233	21,785	21,285
Change	-	11.63%	-0.14%	21.82%	18.16%	-17.65%	-2.01%	-2.29%
P/E	16.9x	21.2x	75x	15.5x	16.5x	12.4x	11.6x	10.4x
PBR	2.9x	3.35x	3.54x	4.26x	4.85x	2.98x	2.68x	2.38x
PEG	-	-3.6x	-1.1x	0x	0.8x	-6.69x	1.68x	0.9x
Capitalization / Revenue	0.91x	1x	0.96x	1.15x	1.37x	0.93x	0.9x	0.86x
EV / Revenue	1.22x	1.3x	1.21x	1.37x	1.57x	1.21x	1.14x	1.07x
EV / EBITDA	11.1x	12.6x	11.2x	10.6x	11.2x	9.03x	8.95x	8.38x
EV / EBIT	14.6x	17.3x	30.2x	12.5x	12.8x	10.5x	10.2x	9.42x
EV / FCF	18.2x	21.9x	19.6x	18.4x	16.6x	13.9x	13.8x	12.6x
FCF Yield	5.51%	4.56%	5.11%	5.44%	6.02%	7.22%	7.26%	7.93%
Dividend per Share ²	1.4	1.44	1.46	1.54	1.63	1.75	1.855	1.979
Rate of return	1.57%	1.37%	1.35%	1.07%	0.89%	1.29%	1.36%	1.45%
EPS ²	5.27	4.96	1.44	9.22	11.14	10.93	11.69	13.04
Distribution rate	26.6%	29%	101%	16.7%	14.6%	16%	15.9%	15.2%
Net sales ¹	13,737	14,396	15,438	16,662	17,174	18,313	19,054	19,928
EBITDA ¹	1,510	1,493	1,669	2,153	2,420	2,461	2,434	2,541
EBIT ¹	1,152	1,088	621	1,827	2,109	2,119	2,144	2,260
Net income ¹	753	685	199	1,254	1,448	1,380	1,427	1,521
Net Debt ¹	4,349	4,404	3,905	3,727	3,540	5,156	4,708	4,208
Reference price ²	88.90	105.19	108.00	143.30	183.47	136.08	136.08	136.08
Nbr of stocks (in thousands)	140,339	136,690	137,506	133,433	127,855	125,492	-	-
Announcement Date	2/15/22 A	2/14/23 A	2/13/24 A	2/11/25 A	2/17/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LEIDOS HOLDINGS, INC.	12.45x	1.21x	9.03x	1.29%	17.08B
IBM	25.36x	4.08x	14.19x	2.67%	240B
SALESFORCE, INC.	23.79x	4.98x	12.21x	0.7%	205B
ACCENTURE PLC	17.03x	1.93x	9.96x	2.78%	147B
CLOUDFLARE, INC.	-561.92x	39.94x	164.06x	-.--%	116B
SNOWFLAKE INC.	-128.1x	17.78x	97.77x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	16.5x	2.98x	11.48x	4.88%	96.43B
RELX PLC	23.56x	6.08x	14.93x	2.4%	70.72B
FUJITSU LIMITED	25.06x	2.08x	13.2x	1.24%	49.53B
INFOSYS LIMITED	15.2x	2.2x	9.34x	5.14%	49.23B
Average	-53.11x	8.33x	35.62x	2.11%	110.52B
Weighted average by Cap.	-55.16x	8.96x	37.13x	1.96%