As of 2025-01-13, the Intrinsic Value of Lockheed Martin Corp (LMT) is 820.20 USD. This LMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 468.05 USD, the upside of Lockheed Martin Corp is 75.20%.

The range of the Intrinsic Value is 589.55 - 1,340.95 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	589.55 - 1,340.95	820.20	75.2%
DCF (Growth 10y)	712.69 - 1,514.76	961.17	105.4%
DCF (EBITDA 5y)	578.39 - 864.65	704.98	50.6%
DCF (EBITDA 10y)	699.32 - 1,053.81	852.53	82.1%
Fair Value	208.70 - 208.70	208.70	-55.41%
P/E	518.14 - 840.85	692.20	47.9%
EV/EBITDA	326.23 - 513.45	431.21	-7.9%
EPV	257.96 - 385.15	321.55	-31.3%
DDM - Stable	218.25 - 623.64	420.95	-10.1%
DDM - Multi	479.51 - 1,030.70	650.83	39.1%