As of 2024-07-27, the Intrinsic Value of Northrop Grumman Corp (NOC) is
517.22 USD. This NOC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 480.30 USD, the upside of Northrop Grumman Corp is
%.
The range of the Intrinsic Value is 349.69 - 918.61 USD
517.22 USD
Intrinsic Value
NOC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
349.69 - 918.61 |
517.22 |
7.7% |
| DCF (Growth 10y) |
498.21 - 1,210.87 |
709.79 |
47.8% |
| DCF (EBITDA 5y) |
506.50 - 688.13 |
612.63 |
27.6% |
| DCF (EBITDA 10y) |
631.09 - 913.87 |
780.46 |
62.5% |
| Fair Value |
125.48 - 125.48 |
125.48 |
-73.87% |
| P/E |
338.60 - 504.25 |
413.00 |
-14.0% |
| EV/EBITDA |
243.64 - 383.07 |
317.14 |
-34.0% |
| EPV |
105.89 - 188.05 |
146.97 |
-69.4% |
| DDM - Stable |
113.51 - 349.86 |
231.69 |
-51.8% |
| DDM - Multi |
334.34 - 781.77 |
466.31 |
-2.9% |
NOC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
71,079.59 |
| Beta |
0.22 |
| Outstanding shares (mil) |
147.99 |
| Enterprise Value (mil) |
84,342.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.37% |
| Cost of Debt |
5.00% |
| WACC |
7.65% |