investorscraft@gmail.com

Intrinsic Value of Lockheed Martin Corporation (LMT)

Previous Close$467.51
Intrinsic Value
Upside potential
Previous Close
$467.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lockheed Martin Corporation is a global aerospace, defense, and security leader, specializing in advanced technology systems and services. The company operates across four key segments: Aeronautics, Missiles and Fire Control, Rotary and Mission Systems, and Space. Its revenue model is heavily reliant on long-term government contracts, particularly with the U.S. Department of Defense, which provides stability but also ties performance to federal budget cycles. Lockheed Martin holds a dominant position in defense contracting, with flagship products like the F-35 fighter jet, hypersonic missiles, and satellite systems driving its market share. The company’s technological edge and integration capabilities reinforce its competitive moat in an industry characterized by high barriers to entry and stringent regulatory oversight. While geopolitical tensions and increased defense spending bolster demand, Lockheed must navigate supply chain constraints and cost overruns inherent in complex defense projects. Its diversified portfolio and R&D investments position it to capitalize on emerging opportunities in space exploration and cybersecurity.

Revenue Profitability And Efficiency

Lockheed Martin reported $71.0 billion in revenue for FY 2024, with net income of $5.3 billion, reflecting a 7.5% net margin. Diluted EPS stood at $22.31, supported by disciplined cost management and economies of scale in large-scale contracts. Operating cash flow of $7.0 billion underscores robust cash generation, though capital expenditures of $1.7 billion indicate ongoing investments in production capacity and modernization.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in high-margin defense programs and recurring revenue from maintenance and support services. Return on invested capital remains strong due to efficient asset utilization and long-term contract visibility. However, margin pressures from inflation and supply chain disruptions could weigh on near-term profitability if not mitigated through pricing adjustments or operational efficiencies.

Balance Sheet And Financial Health

Lockheed Martin maintains a solid balance sheet with $2.5 billion in cash and equivalents against $20.3 billion of total debt, reflecting a manageable leverage profile. The debt-to-equity ratio aligns with industry peers, and ample liquidity ensures flexibility for dividends, share repurchases, and strategic acquisitions. Contract backlog provides revenue visibility, though contingent on timely execution.

Growth Trends And Dividend Policy

Growth is driven by geopolitical demand and modernization programs, though organic revenue expansion is tempered by budget cyclicality. The company’s $12.84 annual dividend per share highlights its commitment to shareholder returns, with a payout ratio that balances reinvestment needs. Share buybacks further enhance EPS growth, though future capital allocation may prioritize R&D to sustain technological leadership.

Valuation And Market Expectations

Trading at a premium to defense peers, Lockheed’s valuation reflects its market leadership and stable cash flows. Investors price in steady growth from classified programs and international sales, though risks include budget cuts or project delays. The stock’s yield and defensive characteristics appeal to income-oriented investors in volatile markets.

Strategic Advantages And Outlook

Lockheed Martin’s strategic advantages include deep government relationships, cutting-edge R&D, and a diversified product portfolio. Near-term outlook is positive due to elevated defense spending, but long-term success hinges on innovation in space and hypersonics. Challenges include cost control and talent retention in a competitive labor market. The company is well-positioned but must adapt to evolving defense priorities.

Sources

Lockheed Martin 2024 10-K, Investor Relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount