investorscraft@gmail.com

Intrinsic ValueLockheed Martin Corporation (0R3E.L)

Previous Close£632.17
Intrinsic Value
Upside potential
Previous Close
£632.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lockheed Martin Corporation is a global leader in aerospace, defense, and security solutions, operating through four key segments: Aeronautics, Missiles and Fire Control, Rotary and Mission Systems, and Space. The company’s revenue model is heavily reliant on U.S. government contracts, including foreign military sales facilitated through the Department of Defense, positioning it as a critical supplier in national security infrastructure. Its product portfolio includes advanced combat aircraft, missile defense systems, military helicopters, and space technologies, catering to both defense and commercial markets. Lockheed Martin maintains a dominant market position due to its technological expertise, long-term government partnerships, and high barriers to entry in the defense sector. The company’s focus on innovation and sustainment services ensures recurring revenue streams, while its diversified offerings mitigate risks associated with program-specific budget fluctuations. As geopolitical tensions drive increased defense spending globally, Lockheed Martin is well-positioned to capitalize on demand for next-generation military and space systems.

Revenue Profitability And Efficiency

Lockheed Martin reported revenue of $71.04 billion for the fiscal year, with net income of $5.34 billion, reflecting a robust but competitive margin environment in the defense sector. Operating cash flow stood at $6.97 billion, supported by efficient contract execution and working capital management. Capital expenditures of $1.69 billion indicate ongoing investments in R&D and production capabilities to sustain long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $22.31 underscores its earnings strength, driven by high-margin programs and operational discipline. Lockheed Martin’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with a focus on reinvesting in next-generation technologies while maintaining shareholder returns.

Balance Sheet And Financial Health

Lockheed Martin’s balance sheet remains solid, with $2.48 billion in cash and equivalents against total debt of $20.27 billion. The manageable leverage ratio reflects prudent financial management, ensuring flexibility for strategic investments and dividend payouts. The company’s liquidity position supports its ability to meet near-term obligations and fund growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in defense and space segments, supported by rising global defense budgets. Its dividend policy is shareholder-friendly, with a dividend per share of $9.60, reflecting a commitment to returning capital while balancing reinvestment needs. Future growth is expected to be driven by advanced programs such as the F-35 and hypersonic missile development.

Valuation And Market Expectations

With a market capitalization of $109.39 billion and a beta of 0.29, Lockheed Martin is viewed as a stable investment in the defense sector. The stock’s valuation reflects expectations of steady cash flows and long-term contracts, though geopolitical risks and budget cycles remain key considerations for investors.

Strategic Advantages And Outlook

Lockheed Martin’s strategic advantages include its entrenched position in U.S. defense contracts, technological leadership, and diversified portfolio. The outlook remains positive, supported by increasing defense spending and demand for modernization, though competition and regulatory scrutiny pose potential challenges. The company’s focus on innovation and global expansion will be critical to sustaining its market leadership.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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