As of 2025-12-14, the Intrinsic Value of Northrop Grumman Corp (NOC) is 813.86 USD. This NOC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 569.76 USD, the upside of Northrop Grumman Corp is 42.80%.
The range of the Intrinsic Value is 600.77 - 1,245.95 USD
Based on its market price of 569.76 USD and our intrinsic valuation, Northrop Grumman Corp (NOC) is undervalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 600.77 - 1,245.95 | 813.86 | 42.8% |
| DCF (Growth 10y) | 757.59 - 1,460.50 | 991.54 | 74.0% |
| DCF (EBITDA 5y) | 929.89 - 1,049.50 | 988.01 | 73.4% |
| DCF (EBITDA 10y) | 1,036.75 - 1,246.57 | 1,136.41 | 99.5% |
| Fair Value | 704.00 - 704.00 | 704.00 | 23.56% |
| P/E | 604.36 - 911.82 | 777.34 | 36.4% |
| EV/EBITDA | 582.29 - 738.62 | 620.86 | 9.0% |
| EPV | 121.09 - 181.92 | 151.51 | -73.4% |
| DDM - Stable | 229.91 - 591.04 | 410.48 | -28.0% |
| DDM - Multi | 490.28 - 954.74 | 645.33 | 13.3% |
| Market Cap (mil) | 81,316.15 |
| Beta | 0.13 |
| Outstanding shares (mil) | 142.72 |
| Enterprise Value (mil) | 95,054.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.43% |
| Cost of Debt | 5.00% |
| WACC | 7.73% |