Valuation Lockheed Martin Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 09:39:36 2025-06-13 EDT			5-day change	1st Jan Change
485.54 ^USD	+3.47%		-1.83%	-3.43%

09:14am	Wall St eyes lower open as Israel-Iran conflict hits risk appetite	RE
09:07am	The Middle East is once again a powder keg

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	99,318	98,017	127,496	112,448	115,185	109,948	-	-
Change	-	-1.31%	30.08%	-11.8%	2.43%	-4.55%	-	-
Enterprise Value (EV) ¹	108,327	106,089	140,378	128,465	132,972	126,737	127,043	127,029
Change	-	-2.07%	32.32%	-8.49%	3.51%	-4.69%	0.24%	-0.01%
P/E ratio	14.6x	15.6x	22.5x	16.5x	21.8x	17.1x	15.7x	14.7x
PBR	16.5x	8.79x	13.3x	16.7x	18.4x	15.7x	14x	12.5x
PEG	-	-2.46x	-4.66x	0.6x	-1.1x	0.8x	1.71x	2.15x
Capitalization / Revenue	1.52x	1.46x	1.93x	1.66x	1.62x	1.48x	1.43x	1.38x
EV / Revenue	1.66x	1.58x	2.13x	1.9x	1.87x	1.7x	1.65x	1.59x
EV / EBITDA	10.9x	10.1x	14.4x	12.9x	15.5x	12x	11.5x	11.1x
EV / EBIT	12.5x	11.6x	16.8x	15.1x	19x	14.1x	13.6x	13x
EV / FCF	16.9x	13.8x	22.9x	20.6x	25.2x	19.3x	19.1x	18.2x
FCF Yield	5.92%	7.26%	4.37%	4.85%	3.98%	5.19%	5.23%	5.51%
Dividend per Share ²	9.8	10.6	11.4	12.15	12.75	13.19	14.07	15.03
Rate of return	2.76%	2.98%	2.34%	2.68%	2.62%	2.81%	3%	3.2%
EPS ²	24.3	22.76	21.66	27.55	22.31	27.38	29.9	31.94
Distribution rate	40.3%	46.6%	52.6%	44.1%	57.1%	48.2%	47.1%	47.1%
Net sales ¹	65,398	67,044	65,984	67,571	71,043	74,371	77,128	79,927
EBITDA ¹	9,934	10,487	9,752	9,937	8,572	10,595	11,013	11,483
EBIT ¹	8,644	9,123	8,348	8,507	7,013	9,018	9,368	9,754
Net income ¹	6,833	6,315	5,732	6,920	5,336	6,380	6,817	7,142
Net Debt ¹	9,009	8,072	12,882	16,017	17,787	16,789	17,095	17,081
Reference price ²	354.98	355.41	486.49	453.24	485.94	469.27	469.27	469.27
Nbr of stocks (in thousands)	279,784	275,786	262,074	248,099	237,035	234,296	-	-
Announcement Date	1/26/21	1/25/22	1/24/23	1/23/24	1/28/25	-	-	-

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.($)
LOCKHEED MARTIN CORPORATION	17.14x	1.7x	11.96x	2.81%	110B
BOEING	-6087.54x	2.23x	45.99x	-.--%	154B
AIRBUS SE	24.74x	1.56x	11.69x	1.6%	148B
DASSAULT AVIATION	23.92x	2.14x	17.93x	1.51%	27.59B
TEXTRON INC.	14.52x	1.11x	9.56x	0.1%	14.05B
EMBRAER S.A.	22.18x	1.22x	10.85x	2.44%	9.1B
JOBY AVIATION, INC.	-13.29x	3526.02x	-14.33x	-.--%	7.46B
AVICOPTER PLC	42.78x	-	-	0.55%	4.19B
CIRRUS AIRCRAFT LIMITED	13.1x	1.09x	7.27x	-.--%	1.97B
EVE HOLDING, INC.	-8.47x	-	-8.15x	-	1.65B
Average	-595.09x	442.13x	10.31x	1%	47.79B
Weighted average by Cap.	-1,942.72x	57.55x	22.66x	1.29%