What Is LDOS Fair Value?
Leidos (LDOS) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Leidos (LDOS) has a composite fair value estimate of $126.62 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $119.70, suggesting the stock is fair value by 5.8%.
Data as of October 14, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$126.62
vs. current price of $119.70(+5.8%)
How Is LDOS Fair Value Calculated?
Four independent models estimate what LDOS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
LDOS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$155.21
+29.7%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$30.54
-74.5%Overvalued
Inputs used
LDOS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$108.43
-9.4%Fair Value
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$124.10
+3.7%Fair Value
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $119.70 is 29.7% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.18B | $1.10B |
| Year 2 | $1.21B | $1.06B |
| Year 3 | $1.24B | $1.02B |
| Year 4 | $1.27B | $981.6M |
| Year 5 | $1.30B | $944.2M |
| Year 6 | $1.33B | $908.2M |
| Year 7 | $1.37B | $873.6M |
| Year 8 | $1.40B | $840.4M |
| Year 9 | $1.44B | $808.3M |
| Year 10 | $1.47B | $777.5M |
| Terminal Value | $36.88B | $19.48B |
What Are LDOS's Key Financial Metrics?
Earnings & Growth
Current Price
$119.70
EPS (TTM)
$10.71
Forward P/E
9.5
Profit Margin
7.8%
Cash & Balance Sheet
Free Cash Flow
1.1B
EBITDA
2.4B
Book Value
$42.11
Total Debt
6.6B
What Do Analysts Say About LDOS?
Low
$127.00
Average
$151.73
High
$225.00
Upside
+26.8%
LDOS Fair Value FAQ
What is the fair value of LDOS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), LDOS's estimated fair value is $126.62. The stock is currently trading at $119.70, which makes it fair value by our analysis.
How is LDOS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is LDOS overvalued or undervalued?
Based on our analysis, LDOS is fair value. The current price of $119.70 is 5.8% below our estimated fair value of $126.62.
What do Wall Street analysts say about LDOS?
15 analysts cover Leidos with a consensus rating of "Buy." The average price target is $151.73, ranging from $127.00 to $225.00. This implies 26.8% upside from the current price.