Leonardo DRS, Inc. (DRS)
Search, Detection, Navigation, Guidance, Aeronautical Sys · Healthcare · $12.1B
Intrinsic Value (Consensus)
$23.21
Current Price
$45.59
Margin of Safety
-49.1%
49.1% Above Intrinsic Value
Value: $23
Price: $46
Valuation Model Estimates
Current Price: $45.59
DCF (Discounted Cash Flow)
$40.02
Graham Number
$15.42
Earnings Power Value
$10.00
Relative Value (P/E)
$20.60
Dividend Discount Model
$30.00
Consensus Value
$23.21
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
68
Profitability
18/25
Strength
24/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.03
- EPS (Forward)
- $1.24
- Book Value
- $10.26
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 10.2%
- Debt/Equity
- 13%
- Revenue Growth
- 12.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance