NOC
Northrop Grumman Corp
Price:  
503.53 
USD
Volume:  
651,236.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOC Intrinsic Value

20.20 %
Upside

What is the intrinsic value of NOC?

As of 2025-07-01, the Intrinsic Value of Northrop Grumman Corp (NOC) is 605.31 USD. This NOC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 503.53 USD, the upside of Northrop Grumman Corp is 20.20%.

The range of the Intrinsic Value is 486.49 - 792.20 USD

Is NOC undervalued or overvalued?

Based on its market price of 503.53 USD and our intrinsic valuation, Northrop Grumman Corp (NOC) is undervalued by 20.20%.

503.53 USD
Stock Price
605.31 USD
Intrinsic Value
Intrinsic Value Details

NOC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 486.49 - 792.20 605.31 20.2%
DCF (Growth 10y) 609.21 - 962.55 747.13 48.4%
DCF (EBITDA 5y) 684.32 - 827.92 772.94 53.5%
DCF (EBITDA 10y) 774.51 - 984.44 890.76 76.9%
Fair Value 644.59 - 644.59 644.59 28.01%
P/E 503.29 - 892.34 654.71 30.0%
EV/EBITDA 469.24 - 539.27 524.00 4.1%
EPV 127.40 - 191.51 159.46 -68.3%
DDM - Stable 199.08 - 409.50 304.29 -39.6%
DDM - Multi 391.25 - 630.59 483.27 -4.0%

NOC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 72,473.07
Beta 0.25
Outstanding shares (mil) 143.93
Enterprise Value (mil) 85,560.07
Market risk premium 4.60%
Cost of Equity 8.37%
Cost of Debt 5.00%
WACC 7.59%