LMT
Lockheed Martin Corp
Price:  
466.20 
USD
Volume:  
677,183.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LMT Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Lockheed Martin Corp (LMT) is 525.01 USD. This LMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 466.20 USD, the upside of Lockheed Martin Corp is %.

The range of the Intrinsic Value is 373.77 - 865.36 USD

466.20 USD
Stock Price
525.01 USD
Intrinsic Value
Intrinsic Value Details

LMT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 373.77 - 865.36 525.01 12.6%
DCF (Growth 10y) 430.65 - 928.19 585.18 25.5%
DCF (EBITDA 5y) 459.70 - 643.03 528.78 13.4%
DCF (EBITDA 10y) 502.57 - 730.90 591.54 26.9%
Fair Value 209.30 - 209.30 209.30 -55.11%
P/E 552.83 - 954.53 738.64 58.4%
EV/EBITDA 412.33 - 627.08 498.66 7.0%
EPV 258.95 - 383.08 321.01 -31.1%
DDM - Stable 224.00 - 640.81 432.40 -7.2%
DDM - Multi 314.78 - 673.77 426.30 -8.6%

LMT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 111,860.03
Beta 0.15
Outstanding shares (mil) 239.94
Enterprise Value (mil) 128,488.03
Market risk premium 4.60%
Cost of Equity 8.40%
Cost of Debt 4.75%
WACC 7.81%