Leidos Holdings Inc
NYSE:LDOS

Watchlist Manager
Leidos Holdings Inc Logo
Leidos Holdings Inc
NYSE:LDOS
Watchlist
Price: 185.72 USD -0.59%
Market Cap: 23.7B USD

Relative Value

The Relative Value of one LDOS stock under the Base Case scenario is hidden USD. Compared to the current market price of 185.72 USD, Leidos Holdings Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LDOS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
49
Median 3Y
1.1
Median 5Y
1
Industry
1.3
Forward
1.3
vs History
74
vs Industry
43
Median 3Y
18.8
Median 5Y
18.8
Industry
18.8
Forward
15.4
vs History
25
vs Industry
38
Median 3Y
13.8
Median 5Y
13.8
Industry
12.7
vs History
42
vs Industry
32
Median 3Y
20.9
Median 5Y
19.2
Industry
17.4
vs History
9
vs Industry
23
Median 3Y
4.1
Median 5Y
3.5
Industry
2.5
vs History
7
vs Industry
43
Median 3Y
1.4
Median 5Y
1.3
Industry
1.4
Forward
1.6
vs History
36
vs Industry
19
Median 3Y
8.5
Median 5Y
8.8
Industry
3.4
vs History
57
vs Industry
36
Median 3Y
11.9
Median 5Y
11.9
Industry
9.7
Forward
11.2
vs History
80
vs Industry
40
Median 3Y
14.2
Median 5Y
14.8
Industry
12.5
Forward
12.4
vs History
46
vs Industry
28
Median 3Y
17.6
Median 5Y
17.4
Industry
11.7
vs History
47
vs Industry
26
Median 3Y
20
Median 5Y
19.8
Industry
13.8
vs History
6
vs Industry
36
Median 3Y
2.1
Median 5Y
1.7
Industry
1.8

Multiples Across Competitors

LDOS Competitors Multiples
Leidos Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Leidos Holdings Inc
NYSE:LDOS
23.7B USD 1.4 17 11.7 13.5
UK
Relx PLC
LSE:REL
54.6B GBP 5.8 28.7 16.4 21.1
CA
Thomson Reuters Corp
TSX:TRI
82.1B CAD 8.1 33.9 19.8 27.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.3
IE
Experian PLC
LSE:EXPN
30.2B GBP 5.1 29.6 159.8 226.4
US
Verisk Analytics Inc
NASDAQ:VRSK
30.6B USD 10.2 33.5 19 23.6
US
CoStar Group Inc
NASDAQ:CSGP
28.9B USD 9.5 1 423.5 199.4 -344.8
US
Equifax Inc
NYSE:EFX
25.7B USD 4.4 39.4 15.5 25
NL
Wolters Kluwer NV
AEX:WKL
20.5B EUR 3.4 18.4 12.2 16.3
CH
SGS SA
SIX:SGSN
17.5B CHF 2.5 27.9 20.4 20.4
US
Jacobs Engineering Group Inc
NYSE:J
16.9B USD 1.4 57.5 14 17.2
P/E Multiple
Earnings Growth PEG
US
Leidos Holdings Inc
NYSE:LDOS
Average P/E: 158.7
17
10%
1.7
UK
Relx PLC
LSE:REL
28.7
14%
2
CA
Thomson Reuters Corp
TSX:TRI
33.9
1%
33.9
UK
I
IHS Markit Ltd
F:0M3
36.6
N/A N/A
IE
Experian PLC
LSE:EXPN
29.6
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33.5
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 423.5
84%
16.9
US
Equifax Inc
NYSE:EFX
39.4
30%
1.3
NL
Wolters Kluwer NV
AEX:WKL
18.4
11%
1.7
CH
SGS SA
SIX:SGSN
27.9
15%
1.9
US
Jacobs Engineering Group Inc
NYSE:J
57.5
55%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Leidos Holdings Inc
NYSE:LDOS
Average EV/EBITDA: 46.8
11.7
6%
2
UK
Relx PLC
LSE:REL
16.4
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
19.8
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
IE
Experian PLC
LSE:EXPN
159.8
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
199.4
95%
2.1
US
Equifax Inc
NYSE:EFX
15.5
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.2
7%
1.7
CH
SGS SA
SIX:SGSN
20.4
10%
2
US
Jacobs Engineering Group Inc
NYSE:J
14
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Leidos Holdings Inc
NYSE:LDOS
Average EV/EBIT: 43.2
13.5
8%
1.7
UK
Relx PLC
LSE:REL
21.1
12%
1.8
CA
Thomson Reuters Corp
TSX:TRI
27.9
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.3
N/A N/A
IE
Experian PLC
LSE:EXPN
226.4
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.6
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -344.8
406%
N/A
US
Equifax Inc
NYSE:EFX
25
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
CH
SGS SA
SIX:SGSN
20.4
13%
1.6
US
Jacobs Engineering Group Inc
NYSE:J
17.2
14%
1.2