Valuation Leidos Holdings, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:34:23 2026-07-31 EDT			5-day change	1st Jan Change
98.05 ^EUR	-1.26%		-1.00%	-37.71%

07-30	Leidos Holdings, Inc. And CoreWeave, Inc. Collaborate To Accelerate Delivery Of AI Capabilities For Defense, National Security And Intelligence Missions	CI
07-29	Leidos Introduces Parcata AI Platform to Find and Fix Cybersecurity Vulnerabilities	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	14,140	-	-
Change	-	15.25%	3.28%	28.75%	22.68%	-39.72%	-	-
Enterprise Value (EV) ¹	16,825	18,782	18,756	22,848	26,998	19,267	19,007	18,786
Change	-	11.63%	-0.14%	21.82%	18.16%	-28.63%	-1.35%	-1.16%
P/E	16.9x	21.2x	75x	15.5x	16.5x	10.2x	9.14x	8.14x
PBR	2.9x	3.35x	3.54x	4.26x	4.85x	2.47x	2.28x	2.09x
PEG	-	-3.6x	-1.1x	0x	0.8x	-9.48x	0.8x	0.7x
Capitalization / Revenue	0.91x	1x	0.96x	1.15x	1.37x	0.77x	0.74x	0.71x
EV / Revenue	1.22x	1.3x	1.21x	1.37x	1.57x	1.06x	1x	0.94x
EV / EBITDA	11.1x	12.6x	11.2x	10.6x	11.2x	7.75x	7.37x	6.9x
EV / EBIT	14.6x	17.3x	30.2x	12.5x	12.8x	8.84x	8.25x	7.68x
EV / FCF	18.2x	21.9x	19.6x	18.4x	16.6x	12.4x	11.5x	10.6x
FCF Yield	5.51%	4.56%	5.11%	5.44%	6.02%	8.07%	8.73%	9.45%
Dividend per Share ²	1.4	1.44	1.46	1.54	1.63	1.748	1.829	1.942
Rate of return	1.57%	1.37%	1.35%	1.07%	0.89%	1.55%	1.63%	1.73%
EPS ²	5.27	4.96	1.44	9.22	11.14	11.02	12.3	13.82
Distribution rate	26.6%	29%	101%	16.7%	14.6%	15.9%	14.9%	14.1%
Net sales ¹	13,737	14,396	15,438	16,662	17,174	18,245	19,085	20,002
EBITDA ¹	1,510	1,493	1,669	2,153	2,420	2,487	2,579	2,721
EBIT ¹	1,152	1,088	621	1,827	2,109	2,178	2,303	2,447
Net income ¹	753	685	199	1,254	1,448	1,411	1,521	1,630
Net Debt ¹	4,349	4,404	3,905	3,727	3,540	5,128	4,867	4,647
Reference price ²	88.90	105.19	108.00	143.30	183.47	112.41	112.41	112.41
Nbr of stocks (in thousands)	140,339	136,690	137,506	133,433	127,855	125,785	-	-
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	22x	3.58x	12.52x	3.05%	209B
ACCENTURE PLC	12.09x	1.33x	7x	3.97%	99.92B
SNOWFLAKE INC.	-104.41x	16.55x	95.82x	-.--%	103B
TATA CONSULTANCY SERVICES LTD.	15.77x	2.89x	10.9x	5.21%	92.16B
RELX PLC	21.01x	5.48x	13.46x	2.73%	62.81B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	49B
FUJITSU LIMITED	22.02x	1.8x	11.45x	1.33%	42.45B
HCL TECHNOLOGIES LIMITED	18.43x	2.37x	11.35x	4.69%	38.34B
NEC CORPORATION	22.32x	1.66x	10.47x	0.85%	41.61B
Average	4.93x	4.21x	20.26x	3%	82.06B
Weighted average by Cap.	1.49x	4.80x	22.86x	2.99%