(LDOS) Leidos Holdings - Ratings and Ratios
Software, Cybersecurity, Defense, Health, Aviation
LDOS EPS (Earnings per Share)
LDOS Revenue
Description: LDOS Leidos Holdings
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.
LDOS Stock Overview
Market Cap in USD | 25,275m |
Sub-Industry | IT Consulting & Other Services |
IPO / Inception | 2006-10-13 |
LDOS Stock Ratings
Growth Rating | 67.2% |
Fundamental | 79.5% |
Dividend Rating | 49.1% |
Return 12m vs S&P 500 | -2.55% |
Analyst Rating | 4.06 of 5 |
LDOS Dividends
Dividend Yield 12m | 0.84% |
Yield on Cost 5y | 1.99% |
Annual Growth 5y | 3.16% |
Payout Consistency | 89.9% |
Payout Ratio | 13.9% |
LDOS Growth Ratios
Growth Correlation 3m | 90.7% |
Growth Correlation 12m | 37.7% |
Growth Correlation 5y | 71.5% |
CAGR 5y | 27.49% |
CAGR/Max DD 3y (Calmar Ratio) | 0.75 |
CAGR/Mean DD 3y (Pain Ratio) | 2.31 |
Sharpe Ratio 12m | 0.50 |
Alpha | 1.34 |
Beta | 0.720 |
Volatility | 26.57% |
Current Volume | 535.3k |
Average Volume 20d | 774.8k |
Stop Loss | 184.7 (-3%) |
Signal | 1.22 |
Piotroski VR‑10 (Strict, 0-10) 7.5
Net Income (1.40b TTM) > 0 and > 6% of Revenue (6% = 1.02b TTM) |
FCFTA 0.10 (>2.0%) and ΔFCFTA -0.25pp (YES ≥ +1.0pp, WARN ≥ +0.5pp) |
NWC/Revenue 10.75% (prev 4.52%; Δ 6.23pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp) |
CFO/TA 0.11 (>3.0%) and CFO 1.50b > Net Income 1.40b (YES >=105%, WARN >=100%) |
Net Debt (4.77b) to EBITDA (2.33b) ratio: 2.05 <= 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 (130.0m) change vs 12m ago -4.41% (target <= -2.0% for YES) |
Gross Margin 17.56% (prev 15.77%; Δ 1.78pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0) |
Asset Turnover 128.9% (prev 124.0%; Δ 4.90pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0) |
Interest Coverage Ratio 10.35 (EBITDA TTM 2.33b / Interest Expense TTM 197.0m) >= 6 (WARN >= 3) |
Altman Z'' 3.38
(A) 0.14 = (Total Current Assets 4.78b - Total Current Liabilities 2.95b) / Total Assets 13.55b |
(B) 0.30 = Retained Earnings (Balance) 4.06b / Total Assets 13.55b |
(C) 0.15 = EBIT TTM 2.04b / Avg Total Assets 13.23b |
(D) 0.45 = Book Value of Equity 4.01b / Total Liabilities 8.84b |
Total Rating: 3.38 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D) |
ValueRay F-Score (Strict, 0-100) 79.49
1. Piotroski 7.50pt = 2.50 |
2. FCF Yield 4.67% = 2.33 |
3. FCF Margin 8.22% = 2.06 |
4. Debt/Equity 1.22 = 1.80 |
5. Debt/Ebitda 2.05 = -0.10 |
6. ROIC - WACC (= 9.27)% = 11.59 |
7. RoE 31.25% = 2.50 |
8. Rev. Trend 96.82% = 7.26 |
9. EPS Trend -9.02% = -0.45 |
What is the price of LDOS shares?
Over the past week, the price has changed by +2.45%, over one month by +1.39%, over three months by +18.77% and over the past year by +13.45%.
Is Leidos Holdings a good stock to buy?
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of LDOS is around 203.14 USD . This means that LDOS is currently overvalued and has a potential downside of 6.64%.
Is LDOS a buy, sell or hold?
- 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 | 196.8 | 3.3% |
Analysts Target Price | 196.8 | 3.3% |
ValueRay Target Price | 223.9 | 17.5% |
Last update: 2025-10-09 02:25
LDOS Fundamental Data Overview
P/E Trailing = 18.5849
P/E Forward = 15.674
P/S = 1.4821
P/B = 5.3083
P/EG = 2.34
Beta = 0.72
Revenue TTM = 17.05b USD
EBIT TTM = 2.04b USD
EBITDA TTM = 2.33b USD
Long Term Debt = 4.99b USD (from longTermDebt, last quarter)
Short Term Debt = 119.0m USD (from shortTermDebt, last quarter)
Debt = 5.70b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 4.77b USD (from netDebt column, last quarter)
Enterprise Value = 30.05b USD (25.27b + Debt 5.70b - CCE 930.0m)
Interest Coverage Ratio = 10.35 (Ebit TTM 2.04b / Interest Expense TTM 197.0m)
FCF Yield = 4.67% (FCF TTM 1.40b / Enterprise Value 30.05b)
FCF Margin = 8.22% (FCF TTM 1.40b / Revenue TTM 17.05b)
Net Margin = 8.22% (Net Income TTM 1.40b / Revenue TTM 17.05b)
Gross Margin = 17.56% ((Revenue TTM 17.05b - Cost of Revenue TTM 14.06b) / Revenue TTM)
Gross Margin QoQ = 18.39% (prev 17.83%)
Tobins Q-Ratio = 2.22 (Enterprise Value 30.05b / Total Assets 13.55b)
Interest Expense / Debt = 0.96% (Interest Expense 55.0m / Debt 5.70b)
Taxrate = 24.13% (125.0m / 518.0m)
NOPAT = 1.55b (EBIT 2.04b * (1 - 24.13%))
Current Ratio = 1.62 (Total Current Assets 4.78b / Total Current Liabilities 2.95b)
Debt / Equity = 1.22 (Debt 5.70b / totalStockholderEquity, last quarter 4.66b)
Debt / EBITDA = 2.05 (Net Debt 4.77b / EBITDA 2.33b)
Debt / FCF = 3.40 (Net Debt 4.77b / FCF TTM 1.40b)
Total Stockholder Equity = 4.49b (last 4 quarters mean from totalStockholderEquity)
RoA = 10.35% (Net Income 1.40b / Total Assets 13.55b)
RoE = 31.25% (Net Income TTM 1.40b / Total Stockholder Equity 4.49b)
RoCE = 21.52% (EBIT 2.04b / Capital Employed (Equity 4.49b + L.T.Debt 4.99b))
RoIC = 16.48% (NOPAT 1.55b / Invested Capital 9.38b)
WACC = 7.21% (E(25.27b)/V(30.98b) * Re(8.67%) + D(5.70b)/V(30.98b) * Rd(0.96%) * (1-Tc(0.24)))
Discount Rate = 8.67% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -2.94%
[DCF Debug] Terminal Value 77.60% ; FCFE base≈1.39b ; Y1≈1.54b ; Y5≈2.01b
Fair Price DCF = 242.6 (DCF Value 31.13b / Shares Outstanding 128.3m; 5y FCF grow 12.68% → 3.0% )
EPS Correlation: -9.02 | EPS CAGR: -55.85% | SUE: -4.0 | # QB: 0
Revenue Correlation: 96.82 | Revenue CAGR: 6.16% | SUE: 0.46 | # QB: 0
Additional Sources for LDOS Stock
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle