In partnership with

A New Chapter in Home Construction

What if new-home construction were nearly as easy as opening a book? That’s the story with BOXABL.

How? By using assembly lines to condense homebuilding from 7+ months to hours, BOXABL ships readymade houses to their final destination. Then, they’re unfolded and immediately livable.

They’ve already built 700+. But the real transformation’s still coming.

BOXABL’s currently preparing for Phase 2 – combining modules into larger townhomes, single-family homes, and apartments. And until 6/24, you can join as an investor for just $0.80/share.

They already fully maxed out a $75M investment campaign once, so don’t wait around.

Invest in BOXABL Now

_{*This is a paid advertisement for Boxabl’s Regulation A offering. Please read the offering circular at https://invest.boxabl.com/#circular}

Leidos Holdings DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.1383%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3.5%

24 Months Beta: 0.78

Historical Data

Revenue growth in the last 10 years (CAGR): 12.56%

Earnings growth in the last 10 years (CAGR): 16.86%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 10.07%

Future Assumptions

End of Year FCF growth: 4.5%

Growth until end of 2026: 9%

Growth until end of 2034: 5%

Perpetual growth: 3.1%

Net Debt: 4.861B

Outstanding Stock Options Present Value Assumption: $0.097B

Restricted Stock Units Present Value Assumption: $0.236B

Stock Valuation based on these assumptions: $271.9

Last update 06/02/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Leidos Holdings (LDOS) and I don’t plan to add a position in the coming days.