NOC
Northrop Grumman Corp
Price:  
528.99 
USD
Volume:  
493,437.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOC Intrinsic Value

14.50 %
Upside

As of 2024-11-11, the Intrinsic Value of Northrop Grumman Corp (NOC) is 605.95 USD. This NOC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 528.99 USD, the upside of Northrop Grumman Corp is 14.50%.

The range of the Intrinsic Value is 386.16 - 1,266.22 USD

528.99 USD
Stock Price
605.95 USD
Intrinsic Value
Intrinsic Value Details

NOC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 386.16 - 1,266.22 605.95 14.5%
DCF (Growth 10y) 533.61 - 1,606.77 803.60 51.9%
DCF (EBITDA 5y) 397.04 - 709.73 531.35 0.4%
DCF (EBITDA 10y) 537.29 - 959.02 713.38 34.9%
Fair Value 140.27 - 140.27 140.27 -73.48%
P/E 345.16 - 545.42 452.17 -14.5%
EV/EBITDA 204.91 - 392.69 301.63 -43.0%
EPV 110.96 - 194.13 152.54 -71.2%
DDM - Stable 146.96 - 552.13 349.55 -33.9%
DDM - Multi 354.79 - 1,002.00 520.09 -1.7%

NOC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 77,073.84
Beta 0.07
Outstanding shares (mil) 145.70
Enterprise Value (mil) 90,025.84
Market risk premium 4.60%
Cost of Equity 8.21%
Cost of Debt 5.00%
WACC 7.61%