Valuation Harris Corporation Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-18	L3harris Technologies Demonstrates Multi-Domain Capabilities At Project Convergence-Capstone 6	CI
08-18	Deutsche Bank Adjusts L3Harris Technologies Price Target to $269 From $285, Maintains Hold Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	41,843	39,644	39,762	39,330	56,954	51,602	-	-
Change	-	-5.26%	0.3%	-1.09%	44.81%	-9.4%	-	-
Enterprise Value (EV) ¹	47,963	45,809	52,327	50,951	66,328	59,467	58,165	56,961
Change	-	-4.49%	14.23%	-2.63%	30.18%	-10.34%	-2.19%	-2.07%
P/E	23.5x	37.9x	32.6x	26.3x	35.7x	23x	20.5x	17.9x
PBR	2.15x	-	2.12x	2.02x	2.92x	2.5x	2.38x	2.26x
PEG	-	-1x	1.9x	1.2x	4.26x	0.6x	1.6x	1.2x
Capitalization / Revenue	2.35x	2.32x	2.05x	1.84x	2.6x	2.18x	2.05x	1.9x
EV / Revenue	2.69x	2.68x	2.69x	2.39x	3.03x	2.52x	2.31x	2.1x
EV / EBITDA	11x	13x	13x	13.7x	17x	13.9x	12.7x	11.2x
EV / EBIT	14.1x	17.4x	18.2x	15.5x	19.2x	15.6x	14.3x	12.9x
EV / FCF	17.5x	22.6x	26x	23.7x	24.2x	19.6x	18.4x	15.7x
FCF Yield	5.73%	4.43%	3.84%	4.22%	4.12%	5.11%	5.43%	6.37%
Dividend per Share ²	4.08	-	4.56	4.64	4.8	5	5.214	5.482
Rate of return	1.91%	-	2.17%	2.24%	1.58%	1.8%	1.88%	1.98%
EPS ²	9.09	5.49	6.44	7.87	8.53	12.04	13.55	15.52
Distribution rate	44.9%	-	70.8%	59%	56.3%	41.5%	38.5%	35.3%
Net sales ¹	17,814	17,062	19,419	21,325	21,865	23,624	25,211	27,145
EBITDA ¹	4,364	3,514	4,040	3,728	3,906	4,277	4,597	5,065
EBIT ¹	3,397	2,628	2,874	3,292	3,451	3,813	4,064	4,400
Net income ¹	1,846	1,062	1,227	1,502	1,606	2,276	2,539	2,889
Net Debt ¹	6,120	6,165	12,565	11,621	9,374	7,865	6,563	5,359
Reference price ²	213.24	208.21	209.78	207.36	304.48	277.11	277.11	277.11
Nbr of stocks (in thousands)	196,225	190,403	189,540	189,668	187,053	186,215	-	-
Announcement Date	1/31/22	1/26/23	1/25/24	1/30/25	1/29/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	41.88x	7.52x	31.25x	0.51%	370B
RTX CORPORATION	36.55x	3.37x	20x	1.3%	297B
ROLLS-ROYCE HOLDINGS PLC	35.58x	5.23x	22.04x	0.95%	172B
LOCKHEED MARTIN CORPORATION	19.34x	1.86x	13.32x	2.38%	136B
GENERAL DYNAMICS CORPORATION	23.08x	1.95x	15.95x	1.61%	106B
BAE SYSTEMS PLC	27.78x	1.98x	13.92x	1.84%	83.23B
NORTHROP GRUMMAN CORPORATION	20.08x	2.08x	14.78x	1.67%	82.8B
RHEINMETALL AG	34.32x	3.81x	16.7x	1.2%	64.13B
L3HARRIS TECHNOLOGIES, INC.	23.01x	2.52x	13.9x	1.8%	51.6B
Average	29.07x	3.37x	17.99x	1.47%	151.32B
Weighted average by Cap.	32.95x	4.29x	21.25x	1.24%