NOC · Northrop Grumman Corporation
$702.502026-05-17Sector: Industrials; Industry: Aerospace & Defense; Sub-Industry: Aerospace & Defense
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$394
-43.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($313 · $842) Analysts Range ($623 · $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 |
|---|
| 2021.Q4 | $35.7B | — | 15.8% | 21.6% | $4.4B | $89MM | $4.5B | 1.6% | — | 18.4% | $24.1B | $49.02 | — |
| 2022.Q4 | $36.6B | 2.6% | 9.8% | 16.1% | $3.0B | −$538MM | $2.5B | 3.9% | — | 11.7% | $27.7B | $34.26 | — |
| 2023.Q4 | $39.3B | 7.3% | 6.5% | 12.4% | $2.2B | −$581MM | $1.6B | 3.9% | — | 8.0% | $27.7B | $14.39 | — |
| 2024.Q4 | $41.0B | 4.4% | 10.6% | 16.8% | $3.6B | −$86MM | $3.5B | 4.6% | — | 12.7% | $29.3B | $29.21 | — |
| 2025.Q4 | $42.0B | 2.2% | 10.2% | 17.5% | $3.5B | −$841MM | $2.7B | 4.2% | — | 11.9% | $30.2B | $29.27 | 23.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.6% |
| 2026.Q4 | $43.9B | +4.7% | 10.2% | 17.7% | $3.7B | −$420MM | $3.3B | 6.2% | $3.1B | 12.1% | $30.6B | $25.79 | 27.2 |
| 2027.Q4 | $46.6B | +6.2% | 10.2% | 18.0% | $3.9B | −$766MM | $3.1B | 6.4% | $2.8B | 12.6% | $31.3B | $27.26 | 25.8 |
| 2028.Q4 | $49.1B | +5.3% | 10.2% | 18.2% | $4.1B | −$1.0B | $3.1B | 6.6% | $2.6B | 12.8% | $32.3B | $28.59 | 24.6 |
| 2029.Q4 | $51.9B | +5.6% | 10.2% | 18.5% | $4.3B | −$953MM | $3.3B | 6.9% | $2.6B | 13.1% | $33.3B | $30.04 | 23.4 |
| 2030.Q4 | $55.6B | +7.2% | 10.1% | 18.7% | $4.6B | −$1.4B | $3.1B | 7.1% | $2.3B | 13.4% | $34.7B | $32.01 | 21.9 |
|
| Term. Yr+ | $75.1B | 4.1% | 10.1% | 20.0% | $6.1B | −$1.9B | $4.2B | 8.6% | $46.1B | 13.1% | — | — | — |
Active scenario IV: $394 (-43.9% vs market)