investorscraft@gmail.com

Intrinsic ValueLockheed Martin Corporation (LOM.DE)

Previous Close528.90
Intrinsic Value
Upside potential
Previous Close
528.90

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

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 long-term government contracts, particularly with the U.S. Department of Defense and allied nations through foreign military sales. Its product portfolio includes advanced combat aircraft, missile defense systems, military helicopters, and space technologies, positioning it as a critical supplier for national security infrastructure. Lockheed Martin maintains a dominant market position due to its technological expertise, extensive R&D investments, and strategic partnerships with defense agencies. The company’s focus on high-margin, mission-critical systems ensures steady demand, while its diversified segment exposure mitigates risks associated with budget fluctuations in any single defense sector. Its Space segment, in particular, is poised for growth amid increasing global investments in satellite and space exploration technologies.

Revenue Profitability And Efficiency

Lockheed Martin reported revenue of €71.04 billion for FY 2024, with net income of €5.34 billion, reflecting a robust but competitive margin environment in the defense sector. The company’s diluted EPS of €22.31 underscores its earnings consistency, supported by disciplined cost management and operational efficiency. Operating cash flow stood at €6.97 billion, though capital expenditures of €1.69 billion indicate ongoing investments in modernization and capacity expansion.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, driven by high-value defense contracts and recurring revenue from sustainment services. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, with a focus on reinvesting in next-generation technologies like hypersonics and space systems to maintain long-term competitiveness.

Balance Sheet And Financial Health

Lockheed Martin’s balance sheet remains solid, with €2.48 billion in cash and equivalents against total debt of €20.27 billion. The manageable leverage ratio reflects prudent financial management, ensuring flexibility for strategic acquisitions or shareholder returns. Its liquidity position is adequate to meet near-term obligations while funding growth initiatives.

Growth Trends And Dividend Policy

The company’s growth is tied to global defense spending trends, with steady demand for modernization programs. Lockheed Martin has a consistent dividend policy, with a payout of €12.52 per share in FY 2024, appealing to income-focused investors. Share buybacks and dividend growth are likely to continue, supported by stable cash flows.

Valuation And Market Expectations

With a market cap of €96.94 billion and a beta of 0.29, Lockheed Martin is viewed as a defensive stock with low volatility. Current valuation multiples reflect expectations of stable earnings growth, though geopolitical risks and budget cycles could influence future performance. The stock’s premium pricing aligns with its sector leadership and recurring revenue profile.

Strategic Advantages And Outlook

Lockheed Martin’s strategic advantages include its entrenched position in U.S. defense contracts, technological innovation, and diversified product lines. The outlook remains positive, driven by geopolitical tensions and space sector expansion, though reliance on government budgets necessitates careful monitoring of fiscal policy shifts.

Sources

Company filings, Bloomberg

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