investorscraft@gmail.com

Intrinsic Value of Northrop Grumman Corporation (NOC)

Previous Close$514.60
Intrinsic Value
Upside potential
Previous Close
$514.60

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Northrop Grumman FY 2024 10-K, investor presentations

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