Fair value (multi-method)
Four independent methods triangulate what LHX is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$303.00
Method range
$80.58 – $352.25
median $326.20
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $303.00 | -1.57% |
| Exit multiple | $349.41 | +13.51% |
| Analyst target | $352.25 | +14.43% |
| Graham number | $80.58 | -73.82% |
- Forward DCF$303.00
- Exit multiple$349.41
- Analyst target$352.25
- Graham number$80.58
Stock price
$307.83
EPS (TTM)
$9.21
5Y EPS CAGR
10.5%
Fair value @ hist. growth
$303.00
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
10.7%
per year over your projection horizon
Margin of safety -1.6% vs hist-growth DCF
Historical 5Y CAGR
10.5%
Your model implies
10.7%
Next-year analyst consensus
26.2%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.3% | 7.1% | 6.1% | 5.0% | 3.7% | 2.2% |
| 7.3% | 9.8% | 8.9% | 8.0% | 7.0% | 5.9% |
| 8.3% | 12.1% | 11.4% | 10.7% | 9.9% | 9.0% |
| 9.3% | 14.3% | 13.7% | 13.1% | 12.4% | 11.6% |
| 10.3% | 16.4% | 15.9% | 15.3% | 14.7% | 14.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.46
Low vs growth
Net debt
$9.4B
Total debt − cash
Beta
0.75
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
L3Harris Technologies (LHX) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation