Last Price$135.81.5%
Market Cap$18.1B
LTM Goodwill & Intangible Assets
$6,601.0M
YoY Growth
-2.6%
3Y CAGR
-5.9%
5Y CAGR
+3.9%
Stock quality & Intrinsic value
7/10
146.7% undervalued
Leidos Holdings, Inc. Goodwill & Intangible Assets
Annual
Quarterly
LTM
Crunching data... Almost there!
| Jan'06 | Jan'07 | Jan'08 | Jan'09 | Jan'10 | Jan'11 | Jan'12 | Jan'13 | Jan'14 | Jan'15 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Jan'20 | Jan'21 | Dec'21 | Dec'22 | Dec'23 | Jan'25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Goodwill & Intangible Assets | $718.0M | $1,060.0M | $1,179.0M | $1,337.0M | $1,540.0M | $1,889.0M | $2,002.0M | $2,385.0M | $1,798.0M | $1,244.0M | $1,232.0M | $6,211.0M | $5,830.0M | $5,512.0M | $5,442.0M | $7,529.0M | $7,921.0M | $7,648.0M | $6,779.0M | $6,601.0M |
Overvalued or undervalued?
Check the intrinsic value for LDOS
and see if it's the right time to invest.
Leidos Holdings, Inc. (LDOS) Goodwill & Intangible Assets comparison analysis
General
LTM Goodwill & Intangible Assets
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Leidos Holdings, Inc.LDOS
$6,601.0M
(2.6%)
(5.9%)
3.9%
Median Peer Set
$7,971.2M
0.8%
4.1%
8.0%
International Business Machines CorporationIBM
$71.4B
0.2%
1.5%
(0.6%)
Fiserv, Inc.FI
$40.7B
(16.0%)
(6.9%)
(5.4%)
Accenture plcACN
$23.6B
15.5%
18.2%
25.4%
Fidelity National Information Services, Inc.FIS
$18.6B
(11.1%)
(35.2%)
(23.6%)
Cognizant Technology Solutions CorporationCTSH
$8,552.0M
18.2%
7.7%
11.2%
CGI Inc.GIB
$7,390.3M
3.6%
6.7%
4.7%
Broadridge Financial Solutions, Inc.BR
$4,840.9M
1.3%
(0.5%)
16.3%
Wipro LimitedWIT
$4,132.9M
(0.4%)
7.2%
19.9%
Gartner, Inc.IT
$3,339.9M
(2.9%)
(3.1%)
(2.9%)
Infosys LimitedINFY
$1,508.0M
40.3%
12.4%
14.4%
LDOS key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Jan'06 | Jan'07 | Jan'08 | Jan'09 | Jan'10 | Jan'11 | Jan'12 | Jan'13 | Jan'14 | Jan'15 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Jan'20 | Jan'21 | Dec'21 | Dec'22 | Dec'23 | Jan'25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 7,792.0 12.8% | 8,294.0 6.4% | 8,935.0 7.7% | 10,070.0 12.7% | 10,846.0 7.7% | 11,117.0 2.5% | 10,587.0 (4.8%) | 11,173.0 5.5% | 5,772.0 (48.3%) | 5,063.0 (12.3%) | 5,086.0 0.5% | 7,043.0 38.5% | 10,170.0 44.4% | 10,194.0 0.2% | 11,094.0 8.8% | 12,297.0 10.8% | 13,737.0 11.7% | 14,396.0 4.8% | 15,438.0 7.2% | 16,662.0 7.9% |
| Cost of Goods Sold (COGS) | 6,801.0 | 7,184.0 | 7,698.0 | 8,692.0 | 9,343.0 | 9,632.0 | 9,606.0 | 9,809.0 | 5,006.0 | 4,392.0 | 4,468.0 | 6,191.0 | 8,923.0 | 8,690.0 | 9,546.0 | 10,560.0 | 11,723.0 | 12,312.0 | 13,194.0 | 13,864.0 |
% margin | 991.0 12.7% | 1,110.0 13.4% | 1,237.0 13.8% | 1,378.0 13.7% | 1,503.0 13.9% | 1,485.0 13.4% | 981.0 9.3% | 1,364.0 12.2% | 766.0 13.3% | 671.0 13.3% | 618.0 12.2% | 852.0 12.1% | 1,247.0 12.3% | 1,504.0 14.8% | 1,548.0 14.0% | 1,737.0 14.1% | 2,014.0 14.7% | 2,084.0 14.5% | 2,244.0 14.5% | 2,798.0 16.8% |
| Operating Expenses | 494.0 | 525.0 | 571.0 | 602.0 | 636.0 | 527.0 | 670.0 | 592.0 | 442.0 | 310.0 | 232.0 | 334.0 | 552.0 | 729.0 | 689.0 | 770.0 | 860.0 | 950.0 | 1,629.0 | 983.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74.0 | 47.0 | 45.0 | 0.0 | 31.6 | 44.0 | 42.0 | 46.0 | 49.0 | 73.0 | 109.0 | 116.0 | 128.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 494.0 | 525.0 | 571.0 | 602.0 | 636.0 | 527.0 | 670.0 | 592.0 | 442.0 | 310.0 | 232.0 | 334.0 | 552.0 | 729.0 | 689.0 | 770.0 | 860.0 | 950.0 | 942.0 | 983.0 |
% margin | 497.0 6.4% | 585.0 7.1% | 666.0 7.5% | 776.0 7.7% | 867.0 8.0% | 958.0 8.6% | 311.0 2.9% | 734.0 6.6% | 164.0 2.8% | (214.0) (4.2%) | 298.0 5.9% | 417.0 5.9% | 559.0 5.5% | 749.0 7.3% | 912.0 8.2% | 998.0 8.1% | 1,152.0 8.4% | 1,088.0 7.6% | 621.0 4.0% | 1,827.0 11.0% |
| Interest Income | 0.0 | 0.0 | 56.0 | 20.0 | 2.0 | 2.0 | 5.0 | 9.0 | 15.0 | 1.0 | 0.0 | 10.0 | 8.0 | 7.0 | 14.0 | 3.0 | 1.0 | 199.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 20.0 | 74.0 | 76.0 | 79.0 | 114.0 | 93.0 | 83.0 | 75.0 | 54.0 | 96.0 | 148.0 | 138.0 | 133.0 | 179.0 | 184.0 | 199.0 | 212.0 | (193.0) |
| Pre-tax Income | 484.0 | 603.0 | 626.0 | 703.0 | 799.0 | 883.0 | 207.0 | 658.0 | 88.0 | (283.0) | 328.0 | 318.0 | 393.0 | 610.0 | 866.0 | 781.0 | 967.0 | 886.0 | 403.0 | 1,639.0 |
% effective tax rate | 139.0 28.7% | 234.0 38.8% | 240.0 38.3% | 256.0 36.4% | 299.0 37.4% | 314.0 35.6% | 215.0 103.9% | 135.0 20.5% | 4.0 4.5% | 47.0 (16.6%) | 92.0 28.0% | 72.0 22.6% | 29.0 7.4% | 28.0 4.6% | 196.0 22.6% | 152.0 19.5% | 208.0 21.5% | 193.0 21.8% | 195.0 48.4% | (388.0) (23.7%) |
% margin | 927.0 11.9% | 391.0 4.7% | 415.0 4.6% | 452.0 4.5% | 497.0 4.6% | 618.0 5.6% | 59.0 0.6% | 525.0 4.7% | 164.0 2.8% | (323.0) (6.4%) | 254.0 5.0% | 244.0 3.5% | 366.0 3.6% | 581.0 5.7% | 667.0 6.0% | 628.0 5.1% | 753.0 5.5% | 685.0 4.8% | 199.0 1.3% | 1,254.0 7.5% |
| EPS | 10.64 | 4.44 | 4.12 | 4.44 | 5.00 | 6.56 | 0.72 | 6.16 | 1.94 | (4.36) | 3.48 | 2.39 | 2.41 | 3.85 | 4.66 | 4.42 | 5.34 | 5.00 | 1.45 | 9.39 |
| Diluted EPS | 10.32 | 4.28 | 4.00 | 4.36 | 4.96 | 6.52 | 0.72 | 6.16 | 1.94 | (4.36) | 3.43 | 2.35 | 2.38 | 3.80 | 4.60 | 4.36 | 5.27 | 4.96 | 1.44 | 9.29 |
% margin | 538.0 6.9% | 779.0 9.4% | 750.0 8.4% | 870.0 8.6% | 968.0 8.9% | 1,073.0 9.7% | 435.0 4.1% | 864.0 7.7% | 252.0 4.4% | (146.0) (2.9%) | 449.0 8.8% | 536.0 7.6% | 877.0 8.6% | 1,006.0 9.9% | 1,240.0 11.2% | 1,259.0 10.2% | 1,496.0 10.9% | 1,407.0 9.8% | 931.0 6.0% | 1,827.0 11.0% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Leidos Holdings, Inc.'s Goodwill & Intangible Assets?
As of today, Leidos Holdings, Inc.'s last 12-month Goodwill & Intangible Assets is $6,601.0M, based on the financial report for Jan 03, 2025 (Q1’2025).
2) What is Leidos Holdings, Inc.'s Goodwill & Intangible Assets growth rate?
Over the last year, Leidos Holdings, Inc.'s Goodwill & Intangible Assets growth was (2.6%). The average annual Goodwill & Intangible Assets growth rates for Leidos Holdings, Inc. have been (6.3%) over the past three years, 3.9% over the past five years.
3) Is Leidos Holdings, Inc.'s Goodwill & Intangible Assets growth rate Good?
Over the last year, Leidos Holdings, Inc.'s Goodwill & Intangible Assets growth was (2.6%), which is lower than industry growth of 0.2%. It indicates that Leidos Holdings, Inc.'s Goodwill & Intangible Assets growth is Good.