Previous Close | $514.60 |
Intrinsic Value | $41.51 |
Upside potential | -92% |
Data is not available at this time.
Northrop Grumman Corporation operates as a leading global aerospace and defense technology company, specializing in advanced systems for military, space, and cybersecurity applications. Its core revenue model is driven by long-term government contracts, primarily with the U.S. Department of Defense and intelligence agencies, supplemented by international defense partnerships. The company’s diversified portfolio includes manned and unmanned aircraft, space systems, missile defense, and advanced electronics, positioning it as a critical player in national security infrastructure. Northrop Grumman’s market position is reinforced by its technological leadership in high-growth segments such as hypersonics, autonomous systems, and next-generation space exploration. Its strategic focus on innovation and R&D ensures a steady pipeline of high-value contracts, while its scale and integration capabilities provide a competitive edge in bidding for large-scale defense programs. The company’s strong relationships with government stakeholders and prime contractor status further solidify its role as a trusted partner in defense modernization efforts.
Northrop Grumman reported $41.03 billion in revenue for FY 2024, with net income of $4.17 billion, reflecting a robust operating margin. Diluted EPS stood at $28.34, demonstrating consistent profitability. Operating cash flow was $4.39 billion, supported by efficient contract execution and working capital management. Capital expenditures of $1.77 billion indicate ongoing investments in production capacity and R&D, aligning with long-term growth objectives.
The company’s earnings power is underpinned by high-margin defense contracts and disciplined cost management. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures, ensuring sustainable reinvestment in innovation. The stable demand for defense solutions further enhances earnings visibility, with backlog and contract awards providing multi-year revenue certainty.
Northrop Grumman maintains a solid balance sheet, with $4.35 billion in cash and equivalents against $16.49 billion in total debt. The debt level is manageable given its strong cash flow generation and government-backed revenue streams. The company’s financial health is further supported by its ability to service obligations while funding growth initiatives and shareholder returns.
Growth is driven by increasing defense budgets and demand for advanced technologies, with a focus on space and autonomous systems. The company has a consistent dividend policy, paying $8.07 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Share repurchases and dividend growth underscore its balanced approach to capital allocation.
Northrop Grumman’s valuation reflects its stable earnings profile and leadership in defense technology. Market expectations are anchored on sustained contract wins and margin resilience, with investors pricing in long-term growth from defense modernization and space exploration initiatives. The stock’s performance is closely tied to U.S. defense spending trends and geopolitical dynamics.
The company’s strategic advantages include its technological expertise, prime contractor status, and entrenched government relationships. The outlook remains positive, supported by rising global defense expenditures and a robust pipeline of high-priority programs. Northrop Grumman is well-positioned to capitalize on emerging opportunities in next-generation defense and space systems.
Northrop Grumman FY 2024 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |