As of 2024-09-19, the Intrinsic Value of Lockheed Martin Corp (LMT) is 531.95 USD. This LMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 565.49 USD, the upside of Lockheed Martin Corp is -5.90%.

The range of the Intrinsic Value is 375.19 - 894.54 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	375.19 - 894.54	531.95	-5.9%
DCF (Growth 10y)	443.90 - 984.07	608.40	7.6%
DCF (EBITDA 5y)	396.01 - 676.57	518.14	-8.4%
DCF (EBITDA 10y)	454.45 - 765.59	586.32	3.7%
Fair Value	209.44 - 209.44	209.44	-62.96%
P/E	591.60 - 980.05	746.44	32.0%
EV/EBITDA	337.76 - 630.07	472.17	-16.5%
EPV	269.21 - 399.39	334.30	-40.9%
DDM - Stable	234.89 - 689.92	462.41	-18.2%
DDM - Multi	329.64 - 723.52	449.77	-20.5%