As of 2024-12-14, the Intrinsic Value of Lockheed Martin Corp (LMT) is
716.74 USD. This LMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 494.65 USD, the upside of Lockheed Martin Corp is
44.90%.
The range of the Intrinsic Value is 566.28 - 968.77 USD
716.74 USD
Intrinsic Value
LMT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
566.28 - 968.77 |
716.74 |
44.9% |
| DCF (Growth 10y) |
695.63 - 1,159.17 |
869.68 |
75.8% |
| DCF (EBITDA 5y) |
609.89 - 894.38 |
739.22 |
49.4% |
| DCF (EBITDA 10y) |
728.42 - 1,080.99 |
884.28 |
78.8% |
| Fair Value |
208.70 - 208.70 |
208.70 |
-57.81% |
| P/E |
534.47 - 890.71 |
735.04 |
48.6% |
| EV/EBITDA |
351.22 - 533.84 |
459.35 |
-7.1% |
| EPV |
261.04 - 383.94 |
322.49 |
-34.8% |
| DDM - Stable |
209.95 - 455.73 |
332.84 |
-32.7% |
| DDM - Multi |
467.98 - 786.71 |
586.52 |
18.6% |
LMT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
117,251.84 |
| Beta |
0.02 |
| Outstanding shares (mil) |
237.04 |
| Enterprise Value (mil) |
133,421.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.48% |
| Cost of Debt |
4.69% |
| WACC |
7.89% |