Three independent discounted-cash-flow-style models value Leidos Holdings, Inc. every trading day. 1 of 3 currently price LDOS above its market price.
| Free Cash Flow model | $84.85 |
| Excess Profit model | $166.48 |
| Residual Earnings model | $77.75 |
| Dividend Discount model | $32.36 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +16.3% |
| Net debt / EBITDA | 1.7× |
| Gross margin | +18.0% |
| Revenue CAGR | +6.1% |
| Cash conversion | 1.2× |
| Dividend yield | +1.5% |
| Buyback yield | +3.6% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open LDOS in StockKitty