Valuation models
price $142.98 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused173.84 – 303.65222.4836% undervaluedDCF · Perpetuity growth · 10y189.19 – 323.58239.6340% undervaluedDCF · EBITDA exit · 5y238.12 – 261.69249.5843% undervaluedDCF · EBITDA exit · 10y241.44 – 286.13262.7146% undervaluedP/E · peers188.35 – 357.01209.8032% undervaluedP/E · own history196.45 – 248.37226.7937% undervaluedPEG—99.2044% overvaluedEV/EBITDA · peers158.93 – 208.05184.4722% undervaluedEV/Revenue · peers76.96 – 290.3093.6353% overvaluedEarnings power value46.76 – 89.3963.50125% overvaluedDividend discount22.72 – 64.1034.81311% overvaluedWall St. consensus target—142.50at targetCost of capital (WACC)—6.99%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
222.48
Leidos closed at $142.98 — undervalued by 36% vs model.
173.84the model's range303.65
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
34.81 – 262.71
Wall St. target
142.50 0% above
Below model, 1y
30 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~5% recent)Moderate margins (8% net margin)Pays dividendsHighly cyclical earningsStrong FCF yield (9.1%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.