NOC · Northrop Grumman Corporation
$500.032026-07-21Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$384
-23.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($311 · $976) Analysts Range ($580 · $815) 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 | $39.3B | — | 6.5% | 12.9% | $2.2B | −$733MM | $1.5B | 4.0% | — | 7.5% | $29.3B | $14.43 | — |
| 2024.Q4 | $39.3B | 0.0% | 6.5% | 16.8% | $2.1B | −$86MM | $2.0B | 4.6% | — | 7.2% | $29.3B | $14.43 | — |
| 2025.Q1 | $41.0B | 4.4% | 10.6% | 16.8% | $3.6B | −$1.1B | $2.6B | 4.0% | — | 12.3% | $29.9B | $29.29 | — |
| 2025.Q4 | $41.0B | 0.0% | 10.6% | 17.5% | $3.6B | −$841MM | $2.8B | 4.2% | — | 12.0% | $30.2B | $29.29 | — |
| 2026.Q1 | $42.4B | 3.3% | 11.1% | 17.1% | $3.9B | −$1.1B | $2.8B | 3.7% | — | 12.9% | $30.2B | $32.11 | 15.2 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2027.Q1 | $44.7B | +5.4% | 11.1% | 17.4% | $4.1B | −$990MM | $3.1B | 5.9% | $2.9B | 13.3% | $31.2B | $28.70 | 17.4 |
| 2028.Q1 | $47.6B | +6.5% | 10.9% | 17.7% | $4.3B | −$1.4B | $2.8B | 6.2% | $2.5B | 13.4% | $32.6B | $29.94 | 16.7 |
| 2029.Q1 | $50.2B | +5.5% | 10.7% | 18.0% | $4.4B | −$1.5B | $2.9B | 6.4% | $2.4B | 13.2% | $34.2B | $30.92 | 16.2 |
| 2030.Q1 | $52.5B | +4.5% | 10.5% | 18.3% | $4.5B | −$1.2B | $3.3B | 6.7% | $2.6B | 13.0% | $35.4B | $31.61 | 15.8 |
| 2031.Q1 | $55.8B | +6.5% | 10.1% | 18.6% | $4.6B | −$2.0B | $2.6B | 7.0% | $1.9B | 12.7% | $37.3B | $32.30 | 15.5 |
|
| Term. Yr+ | $74.4B | 4.1% | 10.1% | 20.0% | $6.0B | −$1.9B | $4.1B | 8.6% | $46.2B | 13.1% | — | — | — |
Active scenario IV: $384 (-23.3% vs market)