Valuation Lockheed Martin Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 12:40:46 2024-09-11 EDT			5-day change	1st Jan Change
563.35 ^USD	-1.54%		-2.06%	+24.20%

03:56pm	Lockheed Martin: contract for 3 radars with Norway	CF
09-10	Lockheed Martin Collaborates With Tata Advanced Systems on Potential Business Opportunities in India	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	109,833	99,318	98,017	127,496	112,448	136,386	-	-
Change	-	-9.57%	-1.31%	30.08%	-11.8%	21.29%	-	-
Enterprise Value (EV) ¹	120,973	108,327	106,089	140,378	128,465	153,340	153,394	153,087
Change	-	-10.45%	-2.07%	32.32%	-8.49%	19.36%	0.03%	-0.2%
P/E ratio	17.7x	14.6x	15.6x	22.5x	16.5x	21.6x	20x	18.8x
PBR	34.9x	16.5x	8.79x	13.3x	16.7x	23x	20.9x	18.4x
PEG	-	1.4x	-2.46x	-4.66x	0.6x	-5.35x	2.45x	2.97x
Capitalization / Revenue	1.84x	1.52x	1.46x	1.93x	1.66x	1.91x	1.84x	1.77x
EV / Revenue	2.02x	1.66x	1.58x	2.13x	1.9x	2.15x	2.07x	1.99x
EV / EBITDA	12.4x	10.9x	10.1x	14.4x	12.9x	15.6x	14.9x	14.2x
EV / EBIT	14.2x	12.5x	11.6x	16.8x	15.1x	18.3x	17.4x	16.7x
EV / FCF	20.8x	16.9x	13.8x	22.9x	20.6x	24.7x	24.3x	22.7x
FCF Yield	4.82%	5.92%	7.26%	4.37%	4.85%	4.05%	4.11%	4.4%
Dividend per Share ²	9	9.8	10.6	11.4	-	12.81	13.53	14.34
Rate of return	2.31%	2.76%	2.98%	2.34%	-	2.24%	2.37%	2.51%
EPS ²	21.95	24.3	22.76	21.66	27.55	26.44	28.6	30.41
Distribution rate	41%	40.3%	46.6%	52.6%	-	48.4%	47.3%	47.2%
Net sales ¹	59,812	65,398	67,044	65,984	67,571	71,256	74,214	76,969
EBITDA ¹	9,734	9,934	10,487	9,752	9,937	9,802	10,323	10,818
EBIT ¹	8,545	8,644	9,123	8,348	8,507	8,368	8,822	9,179
Net income ¹	6,230	6,833	6,315	5,732	6,920	6,305	6,641	6,902
Net Debt ¹	11,140	9,009	8,072	12,882	16,017	16,954	17,007	16,701
Reference price ²	389.38	354.98	355.41	486.49	453.24	572.19	572.19	572.19
Nbr of stocks (in thousands)	282,071	279,784	275,786	262,074	248,099	238,358	-	-
Announcement Date	1/28/20	1/26/21	1/25/22	1/24/23	1/23/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LOCKHEED MARTIN CORPORATION	21.64x	2.15x	15.64x	+2.24%	136B
AIRBUS SE	25.03x	1.32x	11.42x	+1.64%	114B
BOEING	-71.56x	1.87x	68.05x	-.--%	98.63B
TEXTRON INC.	15.86x	1.25x	10.54x	+0.09%	16.21B
DASSAULT AVIATION	16.62x	1.03x	9.18x	+1.96%	16.34B
EMBRAER S.A.	16.13x	1.14x	10.28x	-.--%	6.33B
AVICOPTER PLC	37.43x	-	-	+0.56%	4.14B
JOBY AVIATION, INC.	-7.2x	6541.01x	-6.01x	-.--%	3.69B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	7.76x	-0.02x	-0.19x	+3.68%	3.17B
Average	6.86x	818.72x	14.86x	+1.13%	44.3B
Weighted average by Cap.	-1.19x	62.85x	26.63x	+1.35%