Valuation Leidos Holdings, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 15:47:44 2026-10-05 EDT			5-day change	1st Jan Change
106.25 ^EUR	+1.63%		-1.71%	-32.07%

10-01	Leidos Holdings, Inc. Appoints Jeffery S. McElfresh to Its Board of Directors and Committee's, Effective October 1, 2026	CI
09-29	Leidos Holdings, Inc. Introduces UpHold Effect? Agentic SOC Automation	CI

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	14,775	-	-
Change	-	15.25%	3.28%	28.75%	22.68%	-37.01%	-	-
Enterprise Value (EV) ¹	16,825	18,782	18,756	22,848	26,998	20,028	19,498	19,069
Change	-	11.63%	-0.14%	21.82%	18.16%	-25.82%	-2.65%	-2.2%
P/E	16.9x	21.2x	75x	15.5x	16.5x	10.8x	10x	8.87x
PBR	2.9x	3.35x	3.54x	4.26x	4.85x	2.59x	2.29x	2.07x
PEG	-	-3.6x	-1.1x	0x	0.8x	-6.35x	1.34x	0.7x
Capitalization / Revenue	0.91x	1x	0.96x	1.15x	1.37x	0.81x	0.77x	0.74x
EV / Revenue	1.22x	1.3x	1.21x	1.37x	1.57x	1.09x	1.02x	0.95x
EV / EBITDA	11.1x	12.6x	11.2x	10.6x	11.2x	8.13x	7.84x	7.34x
EV / EBIT	14.6x	17.3x	30.2x	12.5x	12.8x	9.41x	8.89x	8.16x
EV / FCF	18.2x	21.9x	19.6x	18.4x	16.6x	12.6x	12x	11x
FCF Yield	5.51%	4.56%	5.11%	5.44%	6.02%	7.93%	8.34%	9.13%
Dividend per Share ²	1.4	1.44	1.46	1.54	1.63	1.746	1.852	1.975
Rate of return	1.57%	1.37%	1.35%	1.07%	0.89%	1.48%	1.57%	1.68%
EPS ²	5.27	4.96	1.44	9.22	11.14	10.95	11.77	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	18,323	19,192	20,088
EBITDA ¹	1,510	1,493	1,669	2,153	2,420	2,462	2,488	2,598
EBIT ¹	1,152	1,088	621	1,827	2,109	2,129	2,193	2,336
Net income ¹	753	685	199	1,254	1,448	1,382	1,442	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	117.74	117.74	117.74
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.($)
IBM	21.86x	3.6x	12.56x	3.04%	210B
SALESFORCE, INC.	22.46x	4.73x	11.6x	0.74%	193B
CLOUDFLARE, INC.	-602.19x	42.83x	175.97x	-.--%	124B
SNOWFLAKE INC.	-134.17x	18.64x	102.49x	-.--%	120B
ACCENTURE PLC	14.77x	1.61x	8.44x	3.25%	119B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.43x	9.22x	6.1%	78.1B
RELX PLC	19.46x	5.19x	12.74x	2.88%	58.18B
COREWEAVE, INC.	-17.53x	7.42x	12.62x	-.--%	49.43B
FUJITSU LIMITED	22.77x	1.89x	11.94x	1.37%	44.75B
Average	-71.01x	9.81x	39.73x	1.93%	110.71B
Weighted average by Cap.	-78.25x	10.40x	42.84x	1.88%