LHX · L3Harris Technologies, Inc.
$356.002026-05-17Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$2
-99.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($43 · $192) Analysts Range ($323 · $367) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $17.8B | — | 12.5% | 19.3% | $1.8B | $2.5B | $4.3B | 5.1% | — | 7.1% | $25.3B | $9.81 | — |
| 2022.Q4 | $17.1B | -4.2% | 6.6% | 16.7% | $939MM | $738MM | $1.7B | 6.6% | — | 3.8% | $24.7B | $5.64 | — |
| 2023.Q4 | $19.4B | 13.8% | 10.4% | 1.9% | $2.0B | −$6.0B | −$4.0B | 7.4% | — | 7.1% | $31.2B | $6.52 | — |
| 2024.Q4 | $21.3B | 9.8% | 9.7% | 5.3% | $1.9B | $742MM | $2.7B | 7.3% | — | 6.3% | $31.1B | $7.98 | — |
| 2025.Q4 | $21.9B | 2.5% | 9.9% | 16.9% | $1.8B | $774MM | $2.6B | 7.0% | — | 6.0% | $29.0B | $8.53 | 31.1 |
| italics below = DCF projection · 10yr Rev CAGR: 6.1% |
| 2026.Q4 | $22.0B | +0.6% | 10.9% | 17.2% | $2.0B | −$568MM | $1.4B | 7.1% | $1.3B | 6.8% | $29.6B | $10.59 | 33.6 |
| 2027.Q4 | $23.4B | +6.5% | 10.9% | 17.5% | $2.1B | −$3.7B | −$1.5B | 7.3% | −$1.3B | 6.7% | $33.2B | $11.24 | 31.7 |
| 2028.Q4 | $25.2B | +7.7% | 10.9% | 17.8% | $2.3B | −$3.1B | −$871MM | 7.4% | −$706MM | 6.5% | $36.4B | $12.06 | 29.5 |
| 2029.Q4 | $27.2B | +7.7% | 10.9% | 18.1% | $2.4B | −$5.0B | −$2.5B | 7.5% | −$1.9B | 6.3% | $41.3B | $12.93 | 27.5 |
| 2030.Q4 | $29.6B | +9.0% | 10.9% | 18.4% | $2.6B | −$5.9B | −$3.3B | 7.7% | −$2.3B | 6.0% | $47.3B | $14.03 | 25.4 |
|
| Term. Yr+ | $41.3B | 4.1% | 10.1% | 20.0% | $3.3B | −$1.6B | $1.8B | 8.6% | $18.4B | 8.6% | — | — | — |
Active scenario IV: $2 (-99.6% vs market)