investorscraft@gmail.com

Intrinsic ValueElbit Systems Ltd. (ESLT)

Previous Close$480.00
Intrinsic Value
Upside potential
Previous Close
$480.00

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

Elbit Systems Ltd. is a leading global defense technology company specializing in aerospace, land, and naval systems. The company operates in a highly specialized sector, providing advanced solutions such as unmanned aircraft systems, electro-optics, intelligence surveillance, and cyber technologies. Its revenue model is driven by long-term government contracts, particularly with the Israeli Ministry of Defense and international clients, positioning it as a key player in the defense electronics and homeland security markets. Elbit’s diversified portfolio and focus on R&D enable it to maintain a competitive edge in an industry characterized by high barriers to entry and stringent regulatory requirements. The company’s market position is further strengthened by its ability to deliver integrated, cutting-edge systems tailored to defense and commercial applications, ensuring steady demand across geopolitical hotspots and allied nations.

Revenue Profitability And Efficiency

Elbit Systems reported revenue of $6.83 billion for FY 2024, with net income of $321.1 million, reflecting a net margin of approximately 4.7%. The company generated $534.6 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of $215.1 million. Diluted EPS stood at $7.18, indicating stable profitability amid a capital-intensive operating environment.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-value defense contracts and recurring revenue streams from maintenance and upgrades. Capital efficiency is evident in its ability to sustain R&D investments while maintaining positive operating cash flow. The balance between growth investments and profitability underscores Elbit’s disciplined approach to capital allocation in a cyclical industry.

Balance Sheet And Financial Health

Elbit’s balance sheet shows $265.4 million in cash and equivalents against total debt of $1.37 billion, indicating moderate leverage. The debt level is manageable given the company’s stable cash flows and government-backed contracts. Shareholders’ equity remains robust, supporting further strategic investments or acquisitions in defense technology.

Growth Trends And Dividend Policy

Elbit has demonstrated consistent growth, driven by global defense spending trends and technological advancements. The company pays a dividend of $2.10 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for growth initiatives. Future growth is likely tied to geopolitical developments and expansion into emerging defense markets.

Valuation And Market Expectations

The market values Elbit Systems at a premium relative to pure-play defense contractors, reflecting its niche expertise and recurring revenue model. Investors likely price in sustained demand for advanced defense systems, though valuation multiples may be tempered by geopolitical risks and contract timing.

Strategic Advantages And Outlook

Elbit’s strategic advantages include its technological leadership, diversified contract base, and strong government relationships. The outlook remains positive, supported by rising global defense budgets and the increasing integration of AI and unmanned systems in modern warfare. However, reliance on geopolitical stability and defense procurement cycles introduces inherent volatility.

Sources

Company filings, investor presentations

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