Previous Close | $255.73 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |