investorscraft@gmail.com

Intrinsic Value of Lockheed Martin Corporation (LMT)

Previous Close$445.88
Intrinsic Value
Upside potential
Previous Close
$445.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-1.6NaN
Revenue, $65984NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m57636NaN
Operating income, $m8348NaN
EBITDA, $m9752NaN
Interest expense (income), $mNaN
Earnings before tax, $m6680NaN
Tax expense, $m948NaN
Net income, $m5732NaN

BALANCE SHEET

Cash and short-term investments, $m2547NaN
Total assets, $m52880NaN
Adjusted assets (=assets-cash), $m50333NaN
Average production assets, $m21165NaN
Working capital, $m5104NaN
Total debt, $m15730NaN
Total liabilities, $m43614NaN
Total equity, $m9266NaN
Debt-to-equity ratio1.698NaN
Adjusted equity ratio0.139NaN

CASH FLOW

Net income, $m5732NaN
Depreciation, amort., depletion, $m1404NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m7802NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1670NaN
Free cash flow, $m9472NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m5104
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount