$233.02
Below FV▲ +80.8% against the close used
Model range $87.68 – $334.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$87.68Fair value$233.02Bull$334.20
FairClose
52-week traded range
52W low $100.0052W high $199.55
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Leidos closed at $128.86, 44.7% below the consensus fair value of $233.02 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$248.15
+92.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$102.57
-20.4%
√(22.5 × EPS × BVPS)
EPS=11.14, BVPS=41.97 · outside Graham range (P/E 11.6, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
$222.80
+72.9%
EPS × 20x (sector P/E)
EPS=11.14, Sector P/E=20x
Peter Lynch (PEG)
$334.20
+159.4%
EPS × Growth% (PEG = 1 is fair)
EPS=11.14, g=30%
EV/EBITDA
$332.22
+157.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.4B
Dividend Discount (DDM)
$87.68
-32.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.62, r=10%, g=8%
Book Value (P/B)
$224.56
+74.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=41.97, ROE=27.4%, g=6%, r=10%
Reverse DCF
$128.86
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 36.1%
Margin of Safety
$143.38
+11.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=191.17, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.