As of 2024-12-13, the Intrinsic Value of Northrop Grumman Corp (NOC) is 570.69 USD. This NOC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 481.51 USD, the upside of Northrop Grumman Corp is 18.50%.

The range of the Intrinsic Value is 379.99 - 1,064.89 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	379.99 - 1,064.89	570.69	18.5%
DCF (Growth 10y)	525.10 - 1,351.69	756.91	57.2%
DCF (EBITDA 5y)	384.15 - 618.83	485.55	0.8%
DCF (EBITDA 10y)	522.27 - 841.18	657.50	36.5%
Fair Value	140.27 - 140.27	140.27	-70.87%
P/E	309.39 - 501.73	393.43	-18.3%
EV/EBITDA	195.97 - 335.85	268.25	-44.3%
EPV	108.95 - 177.20	143.07	-70.3%
DDM - Stable	143.15 - 461.33	302.24	-37.2%
DDM - Multi	345.03 - 833.82	484.67	0.7%