LHX
L3harris Technologies Inc
Price:  
255.73 
USD
Volume:  
575,400.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LHX Intrinsic Value

5.60 %
Upside

What is the intrinsic value of LHX?

As of 2025-07-04, the Intrinsic Value of L3harris Technologies Inc (LHX) is 269.94 USD. This LHX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 255.73 USD, the upside of L3harris Technologies Inc is 5.60%.

The range of the Intrinsic Value is 186.89 - 449.08 USD

Is LHX undervalued or overvalued?

Based on its market price of 255.73 USD and our intrinsic valuation, L3harris Technologies Inc (LHX) is undervalued by 5.60%.

255.73 USD
Stock Price
269.94 USD
Intrinsic Value
Intrinsic Value Details

LHX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 186.89 - 449.08 269.94 5.6%
DCF (Growth 10y) 253.05 - 552.24 348.53 36.3%
DCF (EBITDA 5y) 211.22 - 328.38 249.02 -2.6%
DCF (EBITDA 10y) 273.16 - 420.50 323.53 26.5%
Fair Value 134.55 - 134.55 134.55 -47.39%
P/E 280.56 - 375.00 322.40 26.1%
EV/EBITDA 142.73 - 301.51 212.40 -16.9%
EPV 111.75 - 155.10 133.43 -47.8%
DDM - Stable 72.24 - 191.84 132.04 -48.4%
DDM - Multi 155.49 - 307.89 205.33 -19.7%

LHX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47,808.72
Beta 0.52
Outstanding shares (mil) 186.95
Enterprise Value (mil) 59,543.72
Market risk premium 4.60%
Cost of Equity 9.17%
Cost of Debt 5.20%
WACC 8.18%