LDOSUS marketSoftware· Services-Computer Integrated Systems Design
FAIR VALUE (BLENDED)
$259.32
CURRENT PRICE
$107.02
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number is shown but not counted in the estimate — asset-light business — book value understates its worth.
Plain-language read on what each number means — and which to trust for this company.
$259.32
FCF base $1.3B · growth 10% · real 15.1%, capped · WACC 9.5% · terminal 2.5%
$295.00
$78.65
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
Net-net value (NCAV): -$28.59 · Tangible book: -$14.49
$105.97
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.