Leidos Holdings Inc Valuation – April 2018 $LDOS

Company Profile (excerpt from Reuters): Leidos Holdings, Inc., incorporated on August 12, 2005, is global science and technology company. The Company provides technology and engineering services and solutions in the defense, intelligence, civil and health markets. The Company operates through four segments: National Security Solutions (NSS), Information Systems & Global Solutions (IS&GS), Health and Infrastructure (HIS), and Corporate and Other.

LDOS Chart

LDOS data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of LDOS – April 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $10,081,957,200 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.21 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -43.32% Fail
6. Moderate PEmg Ratio PEmg < 20 31.24 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.02 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.21 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 6.47 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Fail


Stage 2: Determination of Intrinsic Value

EPSmg $2.08
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $30.10
MG Value based on 0% Growth $17.65
Market Implied Growth Rate 11.37%
Current Price $64.86
% of Intrinsic Value N/A

Leidos Holdings, Inc. does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of earnings stability or growth over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $3.64 in 2014 to an estimated $2.08 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 11.37% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Leidos Holdings, Inc. revealed the company was trading above its Graham Number of $46.26. The company pays a dividend of $1.28 per share, for a yield of 2% Its PEmg (price over earnings per share – ModernGraham) was 31.24, which was below the industry average of 42.18, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-18.76.

Leidos Holdings, Inc. scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$18.76
Graham Number $46.26
PEmg 31.24
Current Ratio 1.21
PB Ratio 3.02
Current Dividend $1.28
Dividend Yield 1.97%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $2,674,000,000
Total Current Liabilities $2,202,000,000
Long-Term Debt $3,056,000,000
Total Assets $8,990,000,000
Intangible Assets $5,830,000,000
Total Liabilities $5,620,000,000
Shares Outstanding (Diluted Average) 157,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $4.27
Dec2017 $2.38
Dec2016 $2.35
Jan2015 -$4.36
Jan2014 $1.94
Jan2013 $6.19
Jan2012 $0.68
Jan2011 $6.56
Jan2010 $4.96
Jan2009 $4.36
Jan2008 $4.00
Jan2007 $4.28
Jan2006 $10.32
Jan2005 $4.36
Jan2004 $3.72
Jan2003 $2.56

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.08
Dec2017 $1.22
Dec2016 $0.88
Jan2015 $0.83
Jan2014 $3.64
Jan2013 $4.51
Jan2012 $3.82
Jan2011 $5.20
Jan2010 $4.87
Jan2009 $5.04
Jan2008 $5.37
Jan2007 $5.72
Jan2006 $5.69
Jan2005 $2.96
Jan2004 $1.92
Jan2003 $0.85

Recommended Reading:

Other ModernGraham posts about the company

Leidos Holdings Inc Valuation – Initial Coverage $LDOS

Other ModernGraham posts about related companies

Gartner Inc Valuation – March 2018 $IT
Cognizant Technology Solutions Corp – March 2018 $CTSH
International Business Machines Corp Valuation – February 2018 $IBM
Viavi Solutions Inc Valuation – Initial Coverage $VIAV
Equinix Inc Valuation – July 2017 $EQIX
Liquidity Services Inc Valuation – Initial Coverage $LQDT
LivePerson Inc Valuation – Initial Coverage $LPSN
LogMeIn Inc Valuation – Initial Coverage $LOGM
Sykes Enterprises Inc Valuation – Initial Coverage $SYKE
Convergys Corp Valuation – Initial Coverage $CVG


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.