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%.
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 Rate | 7.5% - 9.5% | 8.5% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 172.35 - 422.44 | 251.27 |
Upside | -33.5% - 63.1% | -3.0% |
(USD in millions) | Projections | |||||
01-2025 | 01-2026 | 01-2027 | 01-2028 | 01-2029 | 01-2030 | |
Revenue | 21,325 | 22,425 | 25,070 | 27,311 | 29,081 | 31,354 |
% Growth | 10% | 5% | 12% | 9% | 6% | 8% |
Cost of goods sold | (15,801) | (16,284) | (17,840) | (19,046) | (19,875) | (21,000) |
% of Revenue | 74% | 73% | 71% | 70% | 68% | 67% |
Selling, G&A expenses | (1,886) | (1,983) | (2,217) | (2,415) | (2,572) | (2,773) |
% of Revenue | 9% | 9% | 9% | 9% | 9% | 9% |
Research & Development | (515) | (542) | (605) | (660) | (702) | (757) |
% of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
Net interest & other expenses | (1,526) | (1,605) | (1,794) | (1,954) | (2,081) | (2,244) |
% of Revenue | 7% | 7% | 7% | 7% | 7% | 7% |
Tax expense | (85) | (335) | (435) | (539) | (641) | (763) |
Tax rate | 5% | 17% | 17% | 17% | 17% | 17% |
Net profit | 1,512 | 1,677 | 2,178 | 2,697 | 3,209 | 3,817 |
% Margin | 7% | 7% | 9% | 10% | 11% | 12% |