investorscraft@gmail.com

Intrinsic ValueLockheed Martin Corporation (LMT.SW)

Previous CloseCHF463.49
Intrinsic Value
Upside potential
Previous Close
CHF463.49

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

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 spans advanced combat aircraft, missile defense systems, military helicopters, satellites, and cyber solutions, underpinned by long-term development and sustainment programs. Lockheed Martin holds a dominant market position due to its technological expertise, extensive R&D investments, and strategic partnerships with government agencies. The company’s focus on high-value defense systems and classified programs ensures steady demand, though it faces competition from peers like Boeing and Northrop Grumman. Its diversified offerings across air, land, sea, and space domains provide resilience against sector-specific downturns, reinforcing its role as a cornerstone of the global defense industry.

Revenue Profitability And Efficiency

In FY 2023, Lockheed Martin reported revenue of $67.57 billion USD, with net income of $6.92 billion USD, reflecting a robust operating margin supported by high-value defense contracts. The company generated $7.92 billion USD in operating cash flow, demonstrating efficient cash conversion despite capital expenditures of $1.69 billion USD. Diluted EPS stood at $26.79, underscoring consistent profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

Lockheed Martin’s earnings power is driven by long-term government contracts, providing stable cash flows and visibility. The company maintains disciplined capital allocation, balancing R&D investments with shareholder returns. Its capital efficiency is evident in its ability to sustain high-margin programs while funding next-generation technologies like hypersonics and space systems, though reliance on U.S. defense budgets introduces cyclical risks.

Balance Sheet And Financial Health

The company’s balance sheet remains solid, with $1.44 billion USD in cash and equivalents against total debt of $17.46 billion USD. Its leverage is manageable given predictable cash flows, and liquidity is supported by strong operating performance. Lockheed Martin’s financial health is further reinforced by its investment-grade credit rating and access to diversified funding sources.

Growth Trends And Dividend Policy

Lockheed Martin’s growth is tied to global defense spending trends, with steady demand for modernization programs. The company has a history of returning capital to shareholders, evidenced by a dividend per share of $11.00 USD in FY 2023. Future growth may hinge on international expansion and next-gen technology adoption, though budget constraints could temper near-term upside.

Valuation And Market Expectations

With a market capitalization of $98.38 billion USD and a beta of 0.47, Lockheed Martin is viewed as a defensive stock with lower volatility relative to broader markets. Valuation multiples reflect its stable earnings profile, though geopolitical risks and contract timing could influence investor sentiment. The stock’s performance is closely tied to U.S. defense policy and budget allocations.

Strategic Advantages And Outlook

Lockheed Martin’s strategic advantages include its entrenched position in defense procurement, technological leadership, and diversified program portfolio. The outlook remains positive, supported by global security demands, though supply chain disruptions and cost inflation pose challenges. Long-term opportunities in space and cyber domains could drive incremental growth, reinforcing its industry leadership.

Sources

Company filings, Bloomberg

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