US · LHX
L3Harris Technologies, Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Melbourne, FL 32919
- Website
- l3harris.com
Price · as of 2026-01-02
$313.37
Market cap 68.19B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $274.27 | -12.48% |
| Intrinsic Value(DCF) | $151.39 | -51.69% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $90.99 | -70.96% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.00 | $331.72 | |||
| 2018 | |||||
| 2019 | $26.00 | $1,581.76 | |||
| 2020 | |||||
| 2021 | $0.00 | $33.51 | |||
| 2022 | $0.00 | $22.77 | |||
| 2023 | $0.00 | $138.04 | |||
| 2024 | |||||
| 2025 | $207.09 | $0.00 | $0.00 | $138.52 | |
| 2026 | $378.48 | $274.27 | $0.00 | $0.00 | $90.99 |
AI valuation
Our deep-learning model estimates L3Harris Technologies, Inc.'s (LHX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $274.27
- Current price
- $313.37
- AI upside
- -12.48%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$151.39
-51.69% upside
Graham-Dodd
—
— upside
Graham Formula
$90.99
-70.96% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LHX | L3Harris Technologies, In… | $313.37 | 68.19B | -12% | -52% | — | -71% | 44.16 | 3.61 | 3.24 | 21.40 | 526.62 | -10.30 | 25.73% | 10.04% | 7.35% | 8.20% | 5.99% | 3.86% | 0.53 | 3.68 | 1.19 | 0.84 | 2.50 | 839.00% | 253.00% | 2469.00% | 3.78% | 0.43 | 8.81% | 1.27% | 56.20% | 7.12% | 36.58 | 29.94 | 3.67 | 2.86 |
| AME | AMETEK, Inc. | $239.22 | 55.07B | -40% | -53% | -88% | -61% | 37.59 | 5.24 | 7.52 | 30.58 | 474.33 | -43.12 | 36.38% | 26.15% | 20.00% | 14.59% | 13.24% | 9.64% | 0.21 | 23.82 | 1.06 | 0.55 | 0.97 | 793.00% | 663.00% | -178.00% | 3.00% | 0.63 | 13.89% | 0.51% | 19.30% | 1.52% | 29.69 | 34.38 | 7.77 | 7.01 |
| AXON | Axon Enterprise, Inc. | $542.40 | 43.61B | -46% | +124% | -94% | -89% | 368.93 | 14.18 | 16.55 | 175.86 | — | 27.45 | 59.66% | 0.04% | 4.49% | 4.48% | 0.03% | 2.17% | 0.59 | 0.01 | 2.53 | 1.81 | 2.70 | -6854.00% | 3347.00% | -7722.00% | 0.16% | 0.14 | 2.43% | 0.00% | 0.00% | 0.52% | 44330.35 | 615.23 | 16.62 | 8.31 |
| CARR | Carrier Global Corporatio… | $64.40 | 53.83B | -27% | -57% | — | -86% | 35.88 | 3.88 | 2.46 | 23.23 | — | -6.68 | 25.91% | 9.89% | 6.87% | 10.71% | 7.47% | 4.00% | 0.92 | 6.23 | 1.20 | 0.59 | 3.99 | -7236.00% | -329.00% | 375682.00% | 3.17% | 0.29 | 7.11% | 1.44% | 51.70% | 6.84% | 30.09 | 38.12 | 2.97 | 2.67 |
| FERG | Ferguson plc | $260.76 | 50.99B | -38% | -65% | -90% | -58% | 24.71 | 7.86 | 1.49 | 16.72 | 266.77 | 17.36 | 30.67% | 8.47% | 6.03% | 32.42% | 18.41% | 10.82% | 1.02 | 13.72 | 1.68 | 0.77 | 1.73 | 926.00% | 380.00% | 680.00% | 3.50% | 0.32 | 14.78% | 1.07% | 26.30% | 3.13% | 19.63 | 31.91 | 1.66 | 5.35 |
| HEI | HEICO Corporation | $319.46 | 44.46B | -37% | -30% | -92% | -63% | 65.92 | 11.41 | 10.96 | 41.92 | 196.68 | -59.37 | 39.83% | 22.72% | 15.39% | 18.77% | 14.16% | 9.27% | 0.51 | 7.85 | 2.83 | 1.17 | 1.62 | 3351.00% | 1626.00% | 4027.00% | 1.75% | 1.12 | 14.35% | 0.07% | 4.30% | 0.34% | 50.17 | 59.35 | 11.40 | 8.89 |
| NOC | Northrop Grumman Corporat… | $724.38 | 102.81B | -21% | -53% | -99% | -59% | 26.35 | 6.61 | 2.63 | 17.43 | 1009.27 | -113.50 | 19.81% | 10.20% | 9.97% | 26.17% | 11.19% | 8.30% | 1.18 | 6.44 | 1.09 | 0.95 | 2.13 | 261.00% | 224.00% | 2617.00% | 3.00% | 0.34 | 10.47% | 1.17% | 30.90% | 3.10% | 29.33 | 37.96 | 2.99 | 3.48 |
| PCAR | PACCAR Inc | $126.09 | 66.31B | -32% | -50% | — | — | 27.55 | 3.40 | 2.30 | 13.39 | — | 3.40 | 16.23% | 10.41% | 8.35% | 12.92% | 13.86% | 5.41% | 0.00 | 8.55 | 1.70 | 1.42 | -2.20 | -4291.00% | -1550.00% | 462.00% | 4.63% | 0.56 | 18.05% | 3.46% | 95.40% | 31.16% | 18.97 | 18.55 | 1.98 | 2.58 |
| ROP | Roper Technologies, Inc. | $349.73 | 37.64B | +23% | -52% | -98% | -19% | 24.70 | 1.91 | 4.80 | 14.98 | — | -3.38 | 69.24% | 28.29% | 19.44% | 7.93% | 6.42% | 4.66% | 0.47 | 6.88 | 0.52 | 0.42 | 2.87 | -105.00% | 1226.00% | 712.00% | 6.57% | 0.68 | 9.03% | 0.94% | 23.10% | 2.25% | 21.00 | 18.83 | 5.94 | 2.63 |
| URI | United Rentals, Inc. | $840.00 | 53.45B | -26% | -52% | -86% | -40% | 21.19 | 5.89 | 3.28 | 9.62 | — | 38.52 | 35.44% | 24.68% | 15.49% | 28.36% | 12.39% | 8.60% | 1.84 | 5.55 | 0.94 | 0.78 | 2.24 | -21.00% | 491.00% | 5800.00% | 1.25% | 1.36 | 2.76% | 0.88% | 18.60% | 4.60% | 17.33 | 104.02 | 4.28 | 3.23 |
About L3Harris Technologies, Inc.
L3Harris Technologies, Inc., an aerospace and defense technology company, provides mission-critical solutions for government and commercial customers worldwide. The company's Integrated Mission Systems segment provides multi-mission intelligence, surveillance, and reconnaissance (ISR) systems; and communication systems, as well as fleet management support, sensor development, modification, and periodic depot maintenance services for ISR and airborne missions. It also manufactures and integrates mission systems for maritime platforms, such as signals intelligence and multi-intelligence platforms; unmanned surface and undersea autonomous solutions; and power and ship control systems and other electronic and electrical products and systems. In addition, this segment offers advanced electro-optical and infrared solutions. Its Space and Airborne Systems segment offers space payloads, sensors, and full-mission solutions; classified intelligence and cyber defense solutions; mission avionics; and electronic warfare systems. The company's Communication Systems segment provides tactical communications; broadband secured mobile networked communication equipment, including airborne, space, and surface data link terminals, ground stations, and transportable tactical satellite communication (SATCOM) systems for use in manned aircraft, unmanned aerial vehicles, and naval ships; and helmet and weapon mounted integrated night vision systems. This segment also offers radios, systems applications, and equipment for critical public safety and professional communications; and SATCOM terminals and battlefield management networks. Its Aviation Systems segment offers defense aviation products; commercial pilot training; and mission networks solutions for air traffic management. The company was formerly known as Harris Corporation and changed its name to L3Harris Technologies, Inc. in June 2019. L3Harris Technologies, Inc. was founded in 1895 and is headquartered in Melbourne, Florida.
- CEO
- Christopher E. Kubasik
- Employees
- 47K
- Beta
- 0.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($151.39 ÷ $313.37) − 1 = -51.69% (DCF, example).