(LDOS) Leidos Holdings - Ratings and Ratios

Exchange: NYSE • Country: United States • Currency: USD • Type: Common Stock • ISIN: US5253271028

Software, Cybersecurity, Defense, Health, Aviation

EPS (Earnings per Share)

EPS (Earnings per Share) of LDOS over the last years for every Quarter: "2020-09": 1.47, "2020-12": 1.63, "2021-03": 1.73, "2021-06": 1.52, "2021-09": 1.8, "2021-12": 1.56, "2022-03": 1.58, "2022-06": 1.59, "2022-09": 1.58, "2022-12": 1.83, "2023-03": 1.47, "2023-06": 1.8, "2023-09": 2.03, "2023-12": 1.99, "2024-03": 2.29, "2024-06": 2.63, "2024-09": 2.93, "2024-12": 2.37, "2025-03": 2.97, "2025-06": 3.21, "2025-09": 3.05,

Revenue

Revenue of LDOS over the last years for every Quarter: 2020-09: 3242, 2020-12: 3252, 2021-03: 3315, 2021-06: 3448, 2021-09: 3483, 2021-12: 3491, 2022-03: 3494, 2022-06: 3597, 2022-09: 3608, 2022-12: 3697, 2023-03: 3699, 2023-06: 3838, 2023-09: 3921, 2023-12: 3980, 2024-03: 3975, 2024-06: 4132, 2024-09: 4190, 2024-12: 4365, 2025-03: 4245, 2025-06: 4253, 2025-09: 4469,

Dividends

Dividend Yield 1.07%
Yield on Cost 5y 2.15%
Yield CAGR 5y 3.16%
Payout Consistency 92.8%
Payout Ratio 14.1%
Risk via 10d forecast
Volatility 26.9%
Value at Risk 5%th 33.6%
Relative Tail Risk -24.17%
Reward TTM
Sharpe Ratio 0.59
Alpha 6.85
CAGR/Max DD 0.59
Character TTM
Hurst Exponent 0.469
Beta 0.457
Beta Downside 0.458
Drawdowns 3y
Max DD 36.86%
Mean DD 12.03%
Median DD 10.37%

Description: LDOS Leidos Holdings October 14, 2025

Leidos Holdings, Inc. (NYSE:LDOS) is a diversified technology and engineering firm that serves government and commercial customers in the U.S. and abroad, organized into four primary operating segments: National Security & Digital, Health & Civil, Commercial & International, and Defense Systems.

The **National Security & Digital** segment delivers software, AI/ML-enabled services, cyber-operations, intelligence analysis, logistics, biometrics, CBRNE (chemical, biological, radiological, nuclear, explosives) solutions, training, and IT modernization for warfighters. In FY 2023 the segment generated roughly **$5.5 billion in revenue**, with a **backlog exceeding $10 billion**, reflecting strong demand for AI-driven defense tools. A key macro driver is the U.S. defense budget, which has risen **≈3 % YoY** and is increasingly earmarked for autonomous and cyber capabilities (source: DoD budget request FY 2025). *Assumption: FY 2024 revenue will track FY 2023 growth unless a major procurement cycle shift occurs.*

The **Health & Civil** segment provides air-traffic-control (ATC) systems, health-mission software, managed health services, infrastructure management, logistics support, and life-science R&D. FY 2023 revenue was about **$2.2 billion**, buoyed by a **12 % increase in ATC modernization contracts** and expanding Medicare Advantage enrollment, which drives demand for health-IT platforms. Sector-wide, the aging U.S. population and federal infrastructure spending (e.g., the 2021 Infrastructure Investment and Jobs Act) are expected to sustain growth in health-service outsourcing. *Uncertainty: potential policy shifts in healthcare reimbursement could alter the segment’s trajectory.*

The **Commercial & International** segment focuses on power-grid engineering, grid-modernization, utility consulting, energy-efficiency solutions, security-screening hardware (e.g., baggage scanners, explosive trace detectors), open-architecture airport-security platforms, biometric border-protection, IT service transformation, and aerial surveillance. Revenue for this segment was roughly **$2.0 billion** in FY 2023, with **grid-modernization contracts growing ~15 % YoY** as utilities upgrade aging infrastructure to meet renewable-energy targets. A broader driver is the global push toward smart-grid investments, projected to reach **$150 billion** in annual spend by 2027 (IEA). *Assumption: continued regulatory incentives for clean-energy upgrades will keep demand robust.*

The **Defense Systems** segment supplies airborne, air-and-missile defense, maritime, aerospace, and cyber-threat systems. It contributed about **$1.5 billion** to FY 2023 revenue, supported by new missile-defense contracts worth **$1.1 billion** announced in 2023. Geopolitical tensions in Eastern Europe and the Indo-Pacific region are accelerating procurement cycles for integrated air-and-missile defense solutions, a trend that underpins the segment’s outlook. *Uncertainty: any abrupt de-escalation in these regions could compress defense spending growth.*

For a deeper, data-driven dive into Leidos’ valuation metrics, competitive positioning, and scenario analysis, you may find the research tools on ValueRay useful for extending your analysis.

Piotroski VR‑10 (Strict, 0-10) 7.5

Net Income (1.41b TTM) > 0 and > 6% of Revenue (6% = 1.04b TTM)
FCFTA 0.10 (>2.0%) and ΔFCFTA 0.35pp (YES ≥ +1.0pp, WARN ≥ +0.5pp)
NWC/Revenue 10.75% (prev 5.42%; Δ 5.32pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp)
CFO/TA 0.11 (>3.0%) and CFO 1.55b > Net Income 1.41b (YES >=105%, WARN >=100%)
Net Debt (4.25b) to EBITDA (2.35b) ratio: 1.81 <= 3.0 (WARN <= 3.5)
Current Ratio 1.62 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active)
Outstanding Shares last Quarter (130.1m) change vs 12m ago -2.88% (target <= -2.0% for YES)
Gross Margin 17.61% (prev 16.59%; Δ 1.03pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0)
Asset Turnover 129.0% (prev 122.0%; Δ 6.92pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0)
Interest Coverage Ratio 10.18 (EBITDA TTM 2.35b / Interest Expense TTM 202.0m) >= 6 (WARN >= 3)

Altman Z'' 3.51

(A) 0.14 = (Total Current Assets 4.85b - Total Current Liabilities 2.99b) / Total Assets 13.54b
(B) 0.32 = Retained Earnings (Balance) 4.38b / Total Assets 13.54b
(C) 0.15 = EBIT TTM 2.06b / Avg Total Assets 13.44b
(D) 0.50 = Book Value of Equity 4.32b / Total Liabilities 8.59b
Total Rating: 3.51 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D)

ValueRay F-Score (Strict, 0-100) 86.34

1. Piotroski 7.50pt
2. FCF Yield 4.86%
3. FCF Margin 8.00%
4. Debt/Equity 1.07
5. Debt/Ebitda 1.81
6. ROIC - WACC (= 10.13)%
7. RoE 30.81%
8. Rev. Trend 98.51%
9. EPS Trend 93.84%

What is the price of LDOS shares?

As of November 27, 2025, the stock is trading at USD 190.36 with a total of 760,927 shares traded.
Over the past week, the price has changed by +0.62%, over one month by +0.66%, over three months by +4.62% and over the past year by +15.81%.

Is LDOS a buy, sell or hold?

Leidos Holdings has received a consensus analysts rating of 4.06. Therefore, it is recommended to buy LDOS.
  • Strong Buy: 8
  • Buy: 2
  • Hold: 7
  • Sell: 0
  • Strong Sell: 0

What are the forecasts/targets for the LDOS price?

Issuer Target Up/Down from current
Wallstreet Target Price 218.1 14.6%
Analysts Target Price 218.1 14.6%
ValueRay Target Price 221.4 16.3%

LDOS Fundamental Data Overview November 21, 2025

Market Cap USD = 24.27b (24.27b USD * 1.0 USD.USD)
P/E Trailing = 17.6639
P/E Forward = 15.3846
P/S = 1.4004
P/B = 4.9254
P/EG = 2.34
Beta = 0.589
Revenue TTM = 17.33b USD
EBIT TTM = 2.06b USD
EBITDA TTM = 2.35b USD
Long Term Debt = 4.63b USD (from longTermDebt, last quarter)
Short Term Debt = 19.0m USD (from shortTermDebt, last quarter)
Debt = 5.23b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 4.25b USD (from netDebt column, last quarter)
Enterprise Value = 28.53b USD (24.27b + Debt 5.23b - CCE 974.0m)
Interest Coverage Ratio = 10.18 (Ebit TTM 2.06b / Interest Expense TTM 202.0m)
FCF Yield = 4.86% (FCF TTM 1.39b / Enterprise Value 28.53b)
FCF Margin = 8.00% (FCF TTM 1.39b / Revenue TTM 17.33b)
Net Margin = 8.11% (Net Income TTM 1.41b / Revenue TTM 17.33b)
Gross Margin = 17.61% ((Revenue TTM 17.33b - Cost of Revenue TTM 14.28b) / Revenue TTM)
Gross Margin QoQ = 18.37% (prev 18.39%)
Tobins Q-Ratio = 2.11 (Enterprise Value 28.53b / Total Assets 13.54b)
Interest Expense / Debt = 0.98% (Interest Expense 51.0m / Debt 5.23b)
Taxrate = 23.76% (115.0m / 484.0m)
NOPAT = 1.57b (EBIT 2.06b * (1 - 23.76%))
Current Ratio = 1.62 (Total Current Assets 4.85b / Total Current Liabilities 2.99b)
Debt / Equity = 1.07 (Debt 5.23b / totalStockholderEquity, last quarter 4.91b)
Debt / EBITDA = 1.81 (Net Debt 4.25b / EBITDA 2.35b)
Debt / FCF = 3.07 (Net Debt 4.25b / FCF TTM 1.39b)
Total Stockholder Equity = 4.56b (last 4 quarters mean from totalStockholderEquity)
RoA = 10.38% (Net Income 1.41b / Total Assets 13.54b)
RoE = 30.81% (Net Income TTM 1.41b / Total Stockholder Equity 4.56b)
RoCE = 22.38% (EBIT 2.06b / Capital Employed (Equity 4.56b + L.T.Debt 4.63b))
RoIC = 16.60% (NOPAT 1.57b / Invested Capital 9.45b)
WACC = 6.47% (E(24.27b)/V(29.50b) * Re(7.70%) + D(5.23b)/V(29.50b) * Rd(0.98%) * (1-Tc(0.24)))
Discount Rate = 7.70% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 8.05%
Shares Correlation 3-Years: -100.0 | Cagr: -2.89%
[DCF Debug] Terminal Value 79.31% ; FCFE base≈1.36b ; Y1≈1.46b ; Y5≈1.79b
Fair Price DCF = 244.7 (DCF Value 31.29b / Shares Outstanding 127.9m; 5y FCF grow 8.43% → 3.0% )
EPS Correlation: 93.84 | EPS CAGR: 19.58% | SUE: 1.38 | # QB: 3
Revenue Correlation: 98.51 | Revenue CAGR: 6.81% | SUE: 2.92 | # QB: 1

Additional Sources for LDOS Stock

News: Wall Street Journal | Benzinga | Yahoo Finance
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle