Valuation Leidos Holdings, Inc.

Stocks

Market Closed - NYSE 16:00:03 2026-08-25 EDT			5-day change	1st Jan Change
134.54 ^USD	-2.81%		-6.23%	-25.42%

08-25	Leidos Holdings, Inc. Receives Contract from Naval Health Research Center to Provide Behavioral Health Research and Data-Driven Analyses	CI
08-25	Leidos Wins $56 Million Contract From Naval Health Research Center	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	16,884	-	-
Change	-	15.25%	3.28%	28.75%	22.68%	-28.02%	-	-
Enterprise Value (EV) ¹	16,825	18,782	18,756	22,848	26,998	22,136	21,606	21,177
Change	-	11.63%	-0.14%	21.82%	18.16%	-18.01%	-2.4%	-1.99%
P/E	16.9x	21.2x	75x	15.5x	16.5x	12.3x	11.4x	10.1x
PBR	2.9x	3.35x	3.54x	4.26x	4.85x	2.97x	2.62x	2.36x
PEG	-	-3.6x	-1.1x	0x	0.8x	-7.63x	1.45x	0.8x
Capitalization / Revenue	0.91x	1x	0.96x	1.15x	1.37x	0.92x	0.88x	0.84x
EV / Revenue	1.22x	1.3x	1.21x	1.37x	1.57x	1.21x	1.13x	1.05x
EV / EBITDA	11.1x	12.6x	11.2x	10.6x	11.2x	8.98x	8.68x	8.15x
EV / EBIT	14.6x	17.3x	30.2x	12.5x	12.8x	10.4x	9.81x	9.07x
EV / FCF	18.2x	21.9x	19.6x	18.4x	16.6x	13.9x	13.3x	12.2x
FCF Yield	5.51%	4.56%	5.11%	5.44%	6.02%	7.17%	7.55%	8.22%
Dividend per Share ²	1.4	1.44	1.46	1.54	1.63	1.747	1.852	1.975
Rate of return	1.57%	1.37%	1.35%	1.07%	0.89%	1.3%	1.38%	1.47%
EPS ²	5.27	4.96	1.44	9.22	11.14	10.96	11.82	13.27
Distribution rate	26.6%	29%	101%	16.7%	14.6%	15.9%	15.7%	14.9%
Net sales ¹	13,737	14,396	15,438	16,662	17,174	18,322	19,184	20,088
EBITDA ¹	1,510	1,493	1,669	2,153	2,420	2,465	2,489	2,598
EBIT ¹	1,152	1,088	621	1,827	2,109	2,133	2,202	2,336
Net income ¹	753	685	199	1,254	1,448	1,384	1,448	1,549
Net Debt ¹	4,349	4,404	3,905	3,727	3,540	5,252	4,722	4,293
Reference price ²	88.90	105.19	108.00	143.30	183.47	134.54	134.54	134.54
Nbr of stocks (in thousands)	140,339	136,690	137,506	133,433	127,855	125,492	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/11/25	2/17/26	-	-	-

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.	12.63x	1.23x	9.18x	1.26%	17.37B
IBM	22.68x	3.71x	12.95x	2.93%	218B
ACCENTURE PLC	13.83x	1.53x	8.02x	3.46%	114B
SNOWFLAKE INC.	-113.28x	18x	103.7x	-.--%	112B
TATA CONSULTANCY SERVICES LTD.	14.79x	2.7x	10.2x	5.56%	86.31B
RELX PLC	20.76x	5.43x	13.34x	2.74%	63.2B
INFOSYS LIMITED	14.81x	2.15x	9.14x	5.26%	47.79B
FUJITSU LIMITED	20.89x	1.7x	10.49x	1.4%	40.35B
NEC CORPORATION	20.62x	1.57x	9.98x	0.91%	39.24B
HCL TECHNOLOGIES LIMITED	18.01x	2.34x	10.86x	4.8%	37.36B
Average	4.57x	4.04x	19.79x	2.83%	77.53B
Weighted average by Cap.	-0.41x	5.05x	24.35x	2.88%