As of 2025-05-03, the Intrinsic Value of L3harris Technologies Inc (LHX) is 251.06 USD. This LHX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 219.91 USD, the upside of L3harris Technologies Inc is 14.20%.
The range of the Intrinsic Value is 172.78 - 420.80 USD
Based on its market price of 219.91 USD and our intrinsic valuation, L3harris Technologies Inc (LHX) is undervalued by 14.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 172.78 - 420.80 | 251.06 | 14.2% |
| DCF (Growth 10y) | 249.70 - 552.22 | 345.89 | 57.3% |
| DCF (EBITDA 5y) | 185.14 - 298.43 | 224.79 | 2.2% |
| DCF (EBITDA 10y) | 248.44 - 391.68 | 300.40 | 36.6% |
| Fair Value | 125.40 - 125.40 | 125.40 | -42.98% |
| P/E | 208.83 - 271.72 | 240.57 | 9.4% |
| EV/EBITDA | 118.80 - 255.41 | 179.55 | -18.4% |
| EPV | 108.91 - 153.47 | 131.19 | -40.3% |
| DDM - Stable | 64.40 - 171.37 | 117.89 | -46.4% |
| DDM - Multi | 146.41 - 290.29 | 193.42 | -12.0% |
| Market Cap (mil) | 41,281.50 |
| Beta | 0.60 |
| Outstanding shares (mil) | 187.72 |
| Enterprise Value (mil) | 52,902.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.45% |
| Cost of Debt | 5.20% |
| WACC | 8.29% |