What Is LDOS Fair Value?
Leidos (LDOS) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Leidos (LDOS) has a composite fair value estimate of $132.76 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $140.66, suggesting the stock is fair value by 5.6%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$132.76
vs. current price of $140.66(-5.6%)
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 →
$169.73
+20.7%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 →
$31.88
-77.3%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 →
$108.38
-22.9%Overvalued
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.
$123.99
-11.8%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 $140.66 is 20.7% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.18B | $1.11B |
| Year 2 | $1.22B | $1.08B |
| Year 3 | $1.26B | $1.04B |
| Year 4 | $1.30B | $1.01B |
| Year 5 | $1.35B | $980.2M |
| Year 6 | $1.39B | $949.9M |
| Year 7 | $1.43B | $920.6M |
| Year 8 | $1.48B | $892.2M |
| Year 9 | $1.53B | $864.6M |
| Year 10 | $1.58B | $837.9M |
| Terminal Value | $40.06B | $21.26B |
What Are LDOS's Key Financial Metrics?
Earnings & Growth
Current Price
$140.66
EPS (TTM)
$10.77
Forward P/E
11.0
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
$125.00
Average
$156.60
High
$225.00
Upside
+11.3%
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 $132.76. The stock is currently trading at $140.66, 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 $140.66 is 5.6% above our estimated fair value of $132.76.
What do Wall Street analysts say about LDOS?
15 analysts cover Leidos with a consensus rating of "Buy." The average price target is $156.60, ranging from $125.00 to $225.00. This implies 11.3% upside from the current price.