LHX · L3Harris Technologies, Inc.
$291.252026-07-21Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$22
-92.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($57 · $74) Analysts Range ($323 · $364) 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 |
|---|
| 2024.Q1 | $19.4B | — | 9.8% | 0.0% | $1.9B | −$4.7B | −$2.8B | 7.3% | — | 5.8% | $33.3B | $6.52 | — |
| 2024.Q4 | $19.4B | 0.0% | 9.8% | 5.3% | $1.8B | $618MM | $2.4B | 7.3% | — | 5.5% | $32.5B | $6.52 | — |
| 2025.Q1 | $21.3B | 9.8% | 10.0% | 8.7% | $2.0B | $625MM | $2.6B | 8.2% | — | 6.0% | $32.4B | $7.98 | — |
| 2025.Q4 | $21.3B | 0.0% | 10.0% | 16.9% | $1.8B | $641MM | $2.4B | 7.0% | — | 5.7% | $30.5B | $7.98 | — |
| 2026.Q1 | $22.5B | 5.4% | 10.5% | 16.0% | $2.0B | $34MM | $2.0B | 7.7% | — | 6.4% | $32.0B | $9.20 | 23.1 |
| italics below = DCF projection · 10yr Rev CAGR: 6% |
| 2027.Q1 | $22.4B | +-0.4% | 11.6% | 16.4% | $2.2B | $0MM | $2.2B | 7.7% | $2.0B | 6.8% | $32.0B | $10.87 | 26.8 |
| 2028.Q1 | $24.0B | +7.4% | 11.6% | 16.8% | $2.3B | −$48MM | $2.3B | 7.8% | $2.0B | 7.3% | $32.0B | $11.62 | 25.1 |
| 2029.Q1 | $25.9B | +8.0% | 11.6% | 17.2% | $2.5B | −$110MM | $2.4B | 7.9% | $1.9B | 7.8% | $32.2B | $12.49 | 23.3 |
| 2030.Q1 | $28.0B | +8.0% | 11.6% | 17.6% | $2.7B | −$7.4B | −$4.7B | 8.0% | −$3.5B | 7.5% | $39.5B | $13.42 | 21.7 |
| 2031.Q1 | $30.3B | +8.3% | 11.6% | 18.0% | $2.9B | −$7.5B | −$4.6B | 8.1% | −$3.1B | 6.7% | $47.0B | $14.45 | 20.2 |
|
| Term. Yr+ | $41.8B | 4.1% | 10.8% | 20.0% | $3.6B | −$1.7B | $1.9B | 8.6% | $19.2B | 8.6% | — | — | — |
Active scenario IV: $22 (-92.4% vs market)