(LDOS) Leidos Holdings - Ratings and Ratios
Software, Cybersecurity, Defense, Health, Aviation
LDOS EPS (Earnings per Share)
LDOS Revenue
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.
LDOS Stock Overview
| Market Cap in USD | 24,180m |
| Sub-Industry | IT Consulting & Other Services |
| IPO / Inception | 2006-10-13 |
LDOS Stock Ratings
| Growth Rating | 68.1% |
| Fundamental | 79.7% |
| Dividend Rating | 49.2% |
| Return 12m vs S&P 500 | -3.90% |
| Analyst Rating | 4.06 of 5 |
LDOS Dividends
| Dividend Yield 12m | 0.84% |
| Yield on Cost 5y | 2.05% |
| Annual Growth 5y | 3.16% |
| Payout Consistency | 89.9% |
| Payout Ratio | 13.9% |
LDOS Growth Ratios
| Growth Correlation 3m | 89.5% |
| Growth Correlation 12m | 43% |
| Growth Correlation 5y | 71.6% |
| CAGR 5y | 24.94% |
| CAGR/Max DD 3y (Calmar Ratio) | 0.68 |
| CAGR/Mean DD 3y (Pain Ratio) | 2.09 |
| Sharpe Ratio 12m | 0.46 |
| Alpha | 0.78 |
| Beta | 0.720 |
| Volatility | 28.36% |
| Current Volume | 779.7k |
| Average Volume 20d | 779.8k |
| Stop Loss | 184 (-3.1%) |
| Signal | 0.00 |
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) 79.65
| 1. Piotroski 7.50pt = 2.50 |
| 2. FCF Yield 4.84% = 2.42 |
| 3. FCF Margin 8.22% = 2.06 |
| 4. Debt/Equity 1.22 = 1.80 |
| 5. Debt/Ebitda 2.05 = -0.10 |
| 6. ROIC - WACC (= 9.33)% = 11.66 |
| 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 +2.95%, over one month by +1.37%, over three months by +16.62% and over the past year by +13.73%.
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 200.53 USD . This means that LDOS is currently overvalued and has a potential downside of 5.56%.
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 | 198.5 | 4.5% |
| Analysts Target Price | 198.5 | 4.5% |
| ValueRay Target Price | 220.9 | 16.3% |
LDOS Fundamental Data Overview October 24, 2025
P/E Trailing = 17.797
P/E Forward = 15.674
P/S = 1.4179
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 = 28.95b USD (24.18b + Debt 5.70b - CCE 930.0m)
Interest Coverage Ratio = 10.35 (Ebit TTM 2.04b / Interest Expense TTM 197.0m)
FCF Yield = 4.84% (FCF TTM 1.40b / Enterprise Value 28.95b)
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 = 2.14 (Enterprise Value 28.95b / 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 = 7.16% (E(24.18b)/V(29.88b) * Re(8.67%) + D(5.70b)/V(29.88b) * 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