|
End-of-day quote
Mexican S.E.
2026-08-10
|
5-day change | 1st Jan Change | ||
| 2,384.79 MXN | +6.46% |
|
+6.46% | -33.10% |
| 06:15am | Goldman Sachs Adjusts PT on Leidos Holdings to $132 From $152, Keeps Neutral Rating | MT |
| 08-10 | Citigroup Adjusts Price Target on Leidos Holdings to $161 From $138, Keeps Buy Rating | MT |
Company Valuation: Leidos Holdings, Inc.
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 | 17,681 | - | - |
| Change | - | 15.25% | 3.28% | 28.75% | 22.68% | -24.63% | - | - |
| Enterprise Value (EV) 1 | 16,825 | 18,782 | 18,756 | 22,848 | 26,998 | 22,973 | 22,349 | 21,910 |
| Change | - | 11.63% | -0.14% | 21.82% | 18.16% | -14.91% | -2.72% | -1.96% |
| P/E | 16.9x | 21.2x | 75x | 15.5x | 16.5x | 12.8x | 11.8x | 10.6x |
| PBR | 2.9x | 3.35x | 3.54x | 4.26x | 4.85x | 3.11x | 2.75x | 2.48x |
| PEG | - | -3.6x | -1.1x | 0x | 0.8x | -8.41x | 1.38x | 0.9x |
| Capitalization / Revenue | 0.91x | 1x | 0.96x | 1.15x | 1.37x | 0.97x | 0.92x | 0.88x |
| EV / Revenue | 1.22x | 1.3x | 1.21x | 1.37x | 1.57x | 1.25x | 1.17x | 1.09x |
| EV / EBITDA | 11.1x | 12.6x | 11.2x | 10.6x | 11.2x | 9.32x | 8.94x | 8.4x |
| EV / EBIT | 14.6x | 17.3x | 30.2x | 12.5x | 12.8x | 10.8x | 10.1x | 9.38x |
| EV / FCF | 18.2x | 21.9x | 19.6x | 18.4x | 16.6x | 14.6x | 13.5x | 12.5x |
| FCF Yield | 5.51% | 4.56% | 5.11% | 5.44% | 6.02% | 6.87% | 7.38% | 7.97% |
| Dividend per Share 2 | 1.4 | 1.44 | 1.46 | 1.54 | 1.63 | 1.747 | 1.849 | 1.971 |
| Rate of return | 1.57% | 1.37% | 1.35% | 1.07% | 0.89% | 1.24% | 1.31% | 1.4% |
| EPS 2 | 5.27 | 4.96 | 1.44 | 9.22 | 11.14 | 10.97 | 11.91 | 13.31 |
| Distribution rate | 26.6% | 29% | 101% | 16.7% | 14.6% | 15.9% | 15.5% | 14.8% |
| Net sales 1 | 13,737 | 14,396 | 15,438 | 16,662 | 17,174 | 18,319 | 19,178 | 20,058 |
| EBITDA 1 | 1,510 | 1,493 | 1,669 | 2,153 | 2,420 | 2,465 | 2,501 | 2,607 |
| 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 | 1,463 | 1,560 |
| Net Debt 1 | 4,349 | 4,404 | 3,905 | 3,727 | 3,540 | 5,292 | 4,668 | 4,230 |
| Reference price 2 | 88.90 | 105.19 | 108.00 | 143.30 | 183.47 | 140.89 | 140.89 | 140.89 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.66x | 3.81x | 13.3x | 2.83% | 225B | |
| -117.13x | 18.65x | 107.67x | -.--% | 116B | |
| 13.33x | 1.47x | 7.73x | 3.61% | 110B | |
| 15.84x | 2.9x | 10.95x | 5.19% | 92.77B | |
| 20.42x | 5.36x | 13.16x | 2.79% | 61.54B | |
| 15.59x | 2.28x | 9.68x | 5.01% | 50.56B | |
| 21.73x | 1.58x | 10.05x | 0.87% | 40.71B | |
| 20.98x | 1.72x | 10.51x | 1.4% | 40.51B | |
| 18.6x | 2.44x | 11.46x | 4.68% | 38.74B | |
| Average | 3.67x | 4.47x | 21.61x | 2.93% | 86.14B | |
| Weighted average by Cap. | -1.05x | 5.31x | 25.67x | 2.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LDOS Stock
- LDOS * Stock
- Valuation Leidos Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
