What Is LDOS Fair Value?
Leidos (LDOS) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Leidos (LDOS) has a composite fair value estimate of $150.70 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $108.21, suggesting the stock is undervalued by 39.3%.
Data as of July 16, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$150.70
vs. current price of $108.21(+39.3%)
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 →
$214.82
+98.5%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 →
$33.75
-68.8%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 →
$105.24
-2.7%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.
$123.51
+14.1%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 $108.21 is 98.5% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.25B | $1.18B |
| Year 2 | $1.31B | $1.16B |
| Year 3 | $1.37B | $1.14B |
| Year 4 | $1.43B | $1.12B |
| Year 5 | $1.50B | $1.10B |
| Year 6 | $1.56B | $1.08B |
| Year 7 | $1.64B | $1.07B |
| Year 8 | $1.71B | $1.05B |
| Year 9 | $1.79B | $1.03B |
| Year 10 | $1.87B | $1.02B |
| Terminal Value | $50.40B | $27.34B |
What Are LDOS's Key Financial Metrics?
Earnings & Growth
Current Price
$108.21
EPS (TTM)
$11.10
Forward P/E
8.3
Profit Margin
8.2%
Cash & Balance Sheet
Free Cash Flow
1.2B
EBITDA
2.4B
Book Value
$39.85
Total Debt
6.9B
What Do Analysts Say About LDOS?
Low
$110.00
Average
$153.67
High
$225.00
Upside
+42.0%
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 $150.70. The stock is currently trading at $108.21, which makes it undervalued 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 undervalued. The current price of $108.21 is 39.3% below our estimated fair value of $150.70.
What do Wall Street analysts say about LDOS?
15 analysts cover Leidos with a consensus rating of "Buy." The average price target is $153.67, ranging from $110.00 to $225.00. This implies 42.0% upside from the current price.