Leidos Holdings, Inc. (LDOS) stock analysis
Close on Nov 11, 2026Market cap $16.80BP/E 12.5Yield 1.22%
StockData Score
Prices as of Nov 11, 2026How the score works
Solid21 of 30 checks passed
Leidos passes 21 of the 30 checks behind our score; 3 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 6/6
- Growth
- 3/6
- Past performance
- 6/6
- Financial health
- 4/6
- Dividend
- 2/6
What stands out
Margin of safety over 20%
The price is 40.1% below fair value, more than the 20% cushion we look for.
Trading below fair value
The share price of $133.89 is below our fair value estimate of $223.66.
Return on equity over 15%
Return on equity was 27.7% over the last twelve months and averaged 19.9% over five years.
Return on capital over 10%
Return on invested capital was 16.3%, above the 10% that usually covers the cost of capital.
What to watch
High debt
Debt is 114% of shareholders' equity, above the 40% we consider low.
Revenue growing under 10% a year
Revenue grew 6.1% a year over the last three fiscal years, short of the 10% we look for.
Earnings growth not accelerating
Net income grew -1.9% over the last twelve months, against a 5-year average of 18.2% a year.
Growing slower than the industry
Revenue grew 3.4% over the last twelve months; the Computer Programming, Data Processing, and Other Computer Related Services median is 9.6%.
Valuation6/6
P/E below its 5-year median
Leidos's P/E of 12.5 is below its own 5-year median of 18.2.
P/E below the industry
Leidos's P/E of 12.5 is below the Computer Programming, Data Processing, and Other Computer Related Services median of 27.6.
EV/EBITDA below its 5-year median
Leidos's EV/EBITDA of 9.5 is below its 5-year median of 12.0.
P/B below the industry
Leidos's price-to-book of 3.18 is below the Computer Programming, Data Processing, and Other Computer Related Services median of 3.32.
Trading below fair value
The share price of $133.89 is below our fair value estimate of $223.66.
Margin of safety over 20%
The price is 40.1% below fair value, more than the 20% cushion we look for.
Growth3/6
Revenue growing under 10% a year
Revenue grew 6.1% a year over the last three fiscal years, short of the 10% we look for.
EPS growing 10%+ a year
Diluted EPS grew 31.0% a year over the last three fiscal years.
Earnings growth not accelerating
Net income grew -1.9% over the last twelve months, against a 5-year average of 18.2% a year.
Growing slower than the industry
Revenue grew 3.4% over the last twelve months; the Computer Programming, Data Processing, and Other Computer Related Services median is 9.6%.
Guidance raised
Leidos raised its fiscal year 2026 Revenues outlook on Aug 3, 2026.
Gross margin improving
Gross margin was 17.8% over the last twelve months, against 17.6% a year earlier.
Past performance6/6
Return on equity over 15%
Return on equity was 27.7% over the last twelve months and averaged 19.9% over five years.
Return on capital over 10%
Return on invested capital was 16.3%, above the 10% that usually covers the cost of capital.
Return on equity above the industry
Leidos's return on equity of 27.7% is above the Computer Programming, Data Processing, and Other Computer Related Services median of -1.2%.
Earnings grew over 5 years
Net income grew 18.2% a year on average over the last five fiscal years.
Net margin above its 5-year average
Net margin was 7.8% over the last twelve months, against a 5-year average of 5.5%.
Net margin above the industry
Leidos's net margin of 7.8% is above the Computer Programming, Data Processing, and Other Computer Related Services median of -4.8%.
Financial health4/6
High debt
Debt is 114% of shareholders' equity, above the 40% we consider low.
Debt falling against equity
Debt to equity fell from 123% five years ago to 114%.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 38.1% of total debt.
Interest coverage
Interest expense is not reported separately.
Short-term assets cover short-term debts
Current assets are 1.63 times current liabilities.
Low bankruptcy risk
The Altman Z-score is 3.16; above 3 is the safe zone and below 1.8 the distress zone.
Dividend2/6
Pays a dividend
Leidos paid dividends worth 1.3% of the share price over the last twelve months.
Yield below Treasuries
The 1.3% yield is below the 4.4% on a 1-year Treasury.
Yield below the top quarter
The top quarter of US dividend payers yield 3.8% or more; Leidos yields 1.3%.
Dividend not cut
The dividend per share has not fallen by more than 10% in any of the last 10 fiscal years.
Earnings cover
Needs dividends paid and net income.
Cash-flow cover
Needs dividends paid and free cash flow.
Fair value
How we estimate itOur estimate per share
$223.66
The share price is 40% below this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| P/E | 22.9× | 18.2× | 27.6× | $244.78 | 44% |
| EV/EBITDA | 15.4× | 12.0× | 18.8× | $244.02 | 39% |
| Earnings power | 8.6% cost of equity | – | – | $119.85 | 17% |
| Fair value | $223.66 | 100% | |||
Valuation over time
Using the earnings and balance sheet published at each date, not today's.
- P/E at month end
- Own 5-year median 18.2
- Computer Programming, Data Processing, and Other Computer Related Services median 27.6
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Market risk
From the past year of daily prices.
Liquidity
Low risk
- Average value traded per day
- $144.12M
- Value traded per 1% price move
- $86.09M
Downside
Medium risk
- Typical loss in a bad month
- 20.4%
- Volatility (annualized)
- 36%
- Sharpe ratio, 1 year
- -1.01
- Beta to the S&P 500 (5Y)
- 0.75
Typical bad-month loss, week by week
Margins
Share of revenue, fiscal years 2010 to 2025
Gross margin
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | +3.1% | +6.1% | +6.9% | +13.0% | |
| Gross profit | +10.8% | +14.1% | +12.3% | +16.5% | |
| Operating income | +15.4% | +24.7% | +16.1% | – | |
| Net income | +15.5% | +28.3% | +18.2% | – | |
| EPS, diluted | +20.8% | +31.0% | +20.6% | – | |
| Free cash flow | +26.4% | +23.5% | +7.1% | +16.0% | |
| Dividend per share | +5.8% | +4.2% | +3.7% | +2.4% |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2015 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | -24.9% | 17.3% | 31.0% | |
| Return on assets | -8.7% | 5.7% | 10.9% | |
| Current ratio | 1.70 | 1.15 | 1.70 | |
| Debt to equity | 1.17 | 1.23 | 0.95 | |
| Net debt to EBITDA | -4.76× | 3.17× | 1.48× | |
| Interest coverage | -2.9× | 5.5× | – | |
| Inventory turnover | 68.1× | 60.7× | 42.8× | |
| Capex to revenue | 0.6% | 1.5% | 0.7% | |
| Diluted shares | 74M | 144M | 130M |
Where the cash went
Fiscal 2021 to 2025, five years combined
Leidos generated $6.40B from operations and spent $2.43B on capital expenditure, dividends and share buybacks. 29% of that went back into the business.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2025 | 8.4% | 1.30× | 2.84× | 31.0% |
| FY2024 | 7.5% | 1.30× | 2.98× | 29.1% |
| FY2023 | 1.3% | 1.20× | 3.03× | 4.7% |
| FY2022 | 4.8% | 1.09× | 3.07× | 15.9% |
| FY2021 | 5.5% | 1.07× | 3.16× | 18.5% |
| FY2020 | 5.1% | 1.12× | 3.01× | 17.3% |
| FY2019 | 6.0% | 1.22× | 2.70× | 19.8% |
| FY2018 | 5.7% | 1.15× | 2.66× | 17.4% |
| FY2015 | -6.4% | 1.36× | 2.87× | -24.9% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero$1.45B
- Cash generatingOperating cash flow above zero$1.75B
- Return on assets improvedROA up on the prior year9.9% → 11.1%
- Earnings backed by cashOperating cash flow above net income$1.75B vs $1.45B
- Less leverageLong-term debt to assets fell31.1% → 34.3%
- Better liquidityCurrent ratio rose1.22 → 1.70
- No dilutionShare count did not rise136M → 130M
- Gross margin improvedGross margin up on the prior year16.79% → 18.04%
- More efficientAsset turnover rose1.31 → 1.32
See a number that looks wrong?