investorscraft@gmail.com

Intrinsic Value of L3Harris Technologies, Inc. (LHX)

Previous Close$255.73
Intrinsic Value
Upside potential
Previous Close
$255.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

L3Harris Technologies, Inc. operates as a global aerospace and defense technology company, specializing in advanced communication systems, electronic warfare, space technology, and intelligence solutions. The company serves government and commercial customers, with a strong focus on U.S. defense and international security markets. Its diversified portfolio includes mission-critical systems for defense, civil, and space applications, positioning it as a key player in the rapidly evolving defense technology sector. L3Harris leverages its expertise in RF and sensor technologies to maintain a competitive edge in high-growth areas like space superiority and networked warfare. The company’s market position is reinforced by long-term government contracts and strategic acquisitions, which enhance its capabilities and customer reach. Its integrated solutions are critical for modern defense infrastructure, ensuring resilience against emerging threats and technological disruptions.

Revenue Profitability And Efficiency

L3Harris reported revenue of $21.3 billion for FY 2025, with net income of $1.5 billion, reflecting a net margin of approximately 7%. Operating cash flow stood at $2.6 billion, indicating strong cash generation capabilities. Capital expenditures of $408 million suggest disciplined reinvestment in growth and operational efficiency. The company’s ability to convert revenue into cash underscores its operational effectiveness in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of $7.87 demonstrates solid earnings power, supported by a stable revenue base and cost management. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability. With a focus on high-margin defense contracts, L3Harris sustains robust returns on invested capital, aligning with industry benchmarks for defense contractors.

Balance Sheet And Financial Health

L3Harris holds $615 million in cash and equivalents, against total debt of $12.2 billion, reflecting a leveraged but manageable financial structure. The debt level is typical for defense contractors with long-term government contracts. The company’s liquidity and cash flow generation provide flexibility to service debt and invest in strategic opportunities, ensuring financial stability.

Growth Trends And Dividend Policy

Revenue growth is driven by defense budget tailwinds and technological advancements in space and electronic warfare. The company’s dividend of $4.67 per share signals a commitment to shareholder returns, supported by predictable cash flows. Strategic acquisitions and R&D investments position L3Harris for sustained growth in key defense and space markets.

Valuation And Market Expectations

The market values L3Harris based on its defense sector positioning and long-term contract visibility. Earnings multiples reflect expectations of steady growth, supported by government spending trends. Investors likely price in the company’s ability to navigate geopolitical risks and capitalize on high-priority defense programs.

Strategic Advantages And Outlook

L3Harris benefits from its technological leadership, entrenched government relationships, and diversified product portfolio. The outlook remains positive, driven by demand for advanced defense solutions and space infrastructure. The company is well-positioned to capitalize on global security trends, though macroeconomic and budgetary risks warrant monitoring.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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