Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

NORTHROP GRUMMAN CORP /DE/

NOCCIK 0001133421Aerospace & Defense

Compare:LMT BA GD LHX

Compare NOC

Intrinsic Value

NOC Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

NOC Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for NORTHROP GRUMMAN CORP /DE/, derived from annual filing data.

Read the DCF guide

DCF fair value

$162.13

Implied equity value $23B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$125.92 – $209.29

Bear

$125.92

Base

$162.13

Bull

$209.29

Model assumptions

Cash flow base

$3B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

2.8%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$162.13Baseline

Growth +1 pt$173.77+$11.64

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for NORTHROP GRUMMAN CORP /DE/, derived from annual filing data.

Read the DCF guide

DCF fair value

$162.13

Implied equity value $23B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$125.92 – $209.29

Bear

$125.92

Base

$162.13

Bull

$209.29

Model assumptions

Cash flow base

$3B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

2.8%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$162.13Baseline

Growth +1 pt$173.77+$11.64

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$35B

Less total debt

− $16B

Plus cash and equivalents

+ $4B

Equity value

After the bridge

$23B

Diluted shares

143,800,000

Fair value / share

$162.13