LHX
L3harris Technologies Inc
Price:  
259.05 
USD
Volume:  
934,360
United States | Aerospace & Defense

LHX DCF Valuation - Growth Exit 5Y

-3 %
Upside

What is the DCF valuation of LHX?

The Discounted Cash Flow (DCF) valuation of L3harris Technologies Inc (LHX) is 251.27 USD. With the latest stock price at 259.05 USD, the upside of L3harris Technologies Inc based on DCF is -3%.

Is LHX a buy or a sell?

Based on the latest price of 259.05 USD and our DCF valuation, L3harris Technologies Inc (LHX) is a sell. Selling LHX stocks now will result in a potential gain of 3%.

Range Selected
WACC / Discount Rate7.5% - 9.5%8.5%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price172.35 - 422.44251.27
Upside-33.5% - 63.1%-3.0%
259.05 USD
Stock Price
251.27 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

LHX DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
01-202501-202601-202701-202801-202901-2030
Revenue21,32522,42525,07027,31129,08131,354
% Growth
10%5%12%9%6%8%
Cost of goods sold(15,801)(16,284)(17,840)(19,046)(19,875)(21,000)
% of Revenue74%73%71%70%68%67%
Selling, G&A expenses(1,886)(1,983)(2,217)(2,415)(2,572)(2,773)
% of Revenue9%9%9%9%9%9%
Research & Development(515)(542)(605)(660)(702)(757)
% of Revenue2%2%2%2%2%2%
Net interest & other expenses(1,526)(1,605)(1,794)(1,954)(2,081)(2,244)
% of Revenue7%7%7%7%7%7%
Tax expense(85)(335)(435)(539)(641)(763)
Tax rate5%17%17%17%17%17%
Net profit1,5121,6772,1782,6973,2093,817
% Margin7%7%9%10%11%12%