investorscraft@gmail.com

Intrinsic ValueL3Harris Technologies, Inc. (HRS.DE)

Previous Close288.10
Intrinsic Value
Upside potential
Previous Close
288.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

L3Harris Technologies, Inc. is a leading aerospace and defense technology innovator, operating across air, land, sea, space, and cyber domains. The company serves both government and commercial customers through four key segments: Communication Systems, Space and Intelligence Systems, Electronic Systems, and Critical Networks. Its diversified portfolio includes tactical communications, Earth observation, electronic warfare, and managed services for air traffic management and IT solutions. With a strong presence in defense and public safety markets, L3Harris leverages advanced sensors, analytics, and wireless technologies to maintain a competitive edge. The company’s global footprint and expertise in mission-critical systems position it as a trusted partner for defense modernization and commercial infrastructure resilience. Its focus on high-growth areas like space intelligence and cybersecurity aligns with increasing global demand for secure, next-generation defense solutions.

Revenue Profitability And Efficiency

In FY 2023, L3Harris reported revenue of EUR 19.42 billion, with net income of EUR 1.23 billion, reflecting a net margin of approximately 6.3%. The company generated EUR 2.1 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures stood at EUR 449 million, indicating disciplined reinvestment in technology and infrastructure to sustain long-term growth.

Earnings Power And Capital Efficiency

Diluted EPS for the year was EUR 6.44, supported by stable earnings power across its diversified segments. The company’s capital allocation strategy balances reinvestment in high-margin defense technologies with shareholder returns, as evidenced by its EUR 4.16 dividend per share. Operating cash flow coverage of capital expenditures remains robust, ensuring financial flexibility.

Balance Sheet And Financial Health

L3Harris maintains a balanced financial structure, with EUR 560 million in cash and equivalents against total debt of EUR 13.13 billion. The debt load reflects strategic acquisitions and investments in R&D, typical for the capital-intensive aerospace and defense sector. Liquidity appears adequate, supported by strong operating cash flows and a manageable leverage profile.

Growth Trends And Dividend Policy

The company’s growth is driven by defense modernization programs and expanding commercial infrastructure needs. Its dividend policy, yielding approximately 2.5% based on current market cap, underscores a commitment to returning capital to shareholders while funding organic and inorganic growth initiatives. Future revenue expansion will likely hinge on government contracts and technological advancements in space and cyber domains.

Valuation And Market Expectations

With a market capitalization of EUR 42.85 billion and a beta of 0.73, L3Harris is viewed as a relatively stable investment within the industrials sector. The valuation reflects expectations of steady growth in defense spending and the company’s ability to secure high-value contracts in a competitive global market.

Strategic Advantages And Outlook

L3Harris benefits from its diversified technology portfolio, strong government relationships, and expertise in next-generation defense systems. The outlook remains positive, supported by rising global defense budgets and increasing demand for cybersecurity and space-based intelligence solutions. Strategic acquisitions and R&D investments should further solidify its market position over the medium term.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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