Is LHX undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of L3harris Technologies Inc (LHX) is 289.11 USD. This LHX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.43 USD, the upside of L3harris Technologies Inc is 36.10%. This means that LHX is undervalued by 36.10%.
The range of the Intrinsic Value is 195.25 - 509.18 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 195.25 - 509.18 | 289.11 | 36.1% |
| DCF (Growth 10y) | 281.44 - 667.19 | 397.55 | 87.1% |
| DCF (EBITDA 5y) | 185.80 - 307.20 | 227.17 | 6.9% |
| DCF (EBITDA 10y) | 257.26 - 411.19 | 311.67 | 46.7% |
| Fair Value | 125.01 - 125.01 | 125.01 | -41.15% |
| P/E | 209.93 - 246.46 | 222.86 | 4.9% |
| EV/EBITDA | 126.94 - 256.30 | 179.85 | -15.3% |
| EPV | 121.10 - 169.34 | 145.22 | -31.6% |
| DDM - Stable | 70.69 - 202.70 | 136.70 | -35.7% |
| DDM - Multi | 161.89 - 345.43 | 218.86 | 3.0% |
| Market Cap (mil) | 40,002.69 |
| Beta | 0.46 |
| Outstanding shares (mil) | 188.31 |
| Enterprise Value (mil) | 51,623.69 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.72% |
| Cost of Debt | 5.20% |
| WACC | 7.71% |