NOC
Northrop Grumman Corp
Price:  
430.67 
USD
Volume:  
1,077,477.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOC Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Northrop Grumman Corp (NOC) is 513.10 USD. This NOC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 430.67 USD, the upside of Northrop Grumman Corp is %.

The range of the Intrinsic Value is 352.18 - 883.25 USD

430.67 USD
Stock Price
513.10 USD
Intrinsic Value
Intrinsic Value Details

NOC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 352.18 - 883.25 513.10 19.1%
DCF (Growth 10y) 501.77 - 1,164.20 704.12 63.5%
DCF (EBITDA 5y) 493.97 - 629.39 580.20 34.7%
DCF (EBITDA 10y) 620.50 - 845.86 746.37 73.3%
Fair Value 125.48 - 125.48 125.48 -70.86%
P/E 332.96 - 471.00 394.65 -8.4%
EV/EBITDA 234.17 - 363.32 292.14 -32.2%
EPV 106.85 - 182.92 144.88 -66.4%
DDM - Stable 114.01 - 336.35 225.18 -47.7%
DDM - Multi 335.95 - 750.35 461.99 7.3%

NOC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 63,734.85
Beta 0.23
Outstanding shares (mil) 147.99
Enterprise Value (mil) 76,997.85
Market risk premium 4.60%
Cost of Equity 8.43%
Cost of Debt 5.00%
WACC 7.69%