As of 2024-12-15, the Intrinsic Value of L3harris Technologies Inc (LHX) is
284.16 USD. This LHX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 223.16 USD, the upside of L3harris Technologies Inc is
27.30%.
The range of the Intrinsic Value is 202.43 - 448.09 USD
284.16 USD
Intrinsic Value
LHX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
202.43 - 448.09 |
284.16 |
27.3% |
| DCF (Growth 10y) |
309.53 - 627.45 |
416.08 |
86.4% |
| DCF (EBITDA 5y) |
214.27 - 395.04 |
288.58 |
29.3% |
| DCF (EBITDA 10y) |
311.50 - 545.14 |
406.22 |
82.0% |
| Fair Value |
116.73 - 116.73 |
116.73 |
-47.69% |
| P/E |
194.47 - 287.85 |
236.22 |
5.9% |
| EV/EBITDA |
96.73 - 252.40 |
168.89 |
-24.3% |
| EPV |
80.22 - 124.08 |
102.15 |
-54.2% |
| DDM - Stable |
45.44 - 114.24 |
79.84 |
-64.2% |
| DDM - Multi |
182.10 - 339.04 |
235.37 |
5.5% |
LHX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42,326.76 |
| Beta |
0.63 |
| Outstanding shares (mil) |
189.67 |
| Enterprise Value (mil) |
54,697.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.41% |
| Cost of Debt |
5.00% |
| WACC |
8.17% |