با اجازه شما، از تحلیلهای محدود و حریمخصوصیمحور استفاده میکنیم تا مسیرهای پژوهشی مؤثر را بشناسیم. از ردیاب تبلیغاتی یا بازپخش نشست استفاده نمیکنیم. این انتخاب را میتوانید در تنظیمات تغییر دهید. بخوانید سیاست حفظ حریم خصوصی.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
LHX — frequently asked questions
Is L3Harris Technologies Inc. overvalued?
In our latest published analysis dated 2026-10-02, LHX trades close to fair value. The price recorded at analysis is USD ۲۳۷ versus our fair value of USD ۲۲۹; the high endpoint is presented separately as potential value of USD ۲۸۶. That implies roughly 3.4% downside to fair value at that date.
Our latest published report, analyzed 2026-10-02, gives LHX a fair value of USD ۲۲۹ and a potential value of USD ۲۸۶. The conclusion is triangulated across multiple valuation models and weighted by reliability for L3Harris Technologies Inc.'s archetype; it is a dated research output, not a live price.
Should I buy LHX now?
Our latest published rating for LHX, analyzed 2026-10-02, is Hold. L3Harris Technologies Inc. trades close to fair value at the analysis-date price of USD ۲۳۷ versus fair value of USD ۲۲۹; potential value is USD ۲۸۶. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for LHX?
The dedicated bear-case section in our report analyzed 2026-10-02 documents L3Harris Technologies Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is LHX's rating?
Our latest published rating for LHX, analyzed 2026-10-02, is Hold, with a published moat assessment of 7.5/10 (Narrow). It reflects our fair value of USD ۲۲۹, the potential value of USD ۲۸۶, and the price recorded at analysis (USD ۲۳۷).
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.
§1 خلاصه اجراییEN
پاسخ ۳۰ ثانیه‌ایHold
قیمت در برابر ارزش
Price
$236.60
Fair value
$228.61
Potential value
$285.56
As of
2026-10-02
چرا این سناریو می‌تواند موفق باشد
Accelerating Department of Defense wartime footing procurement mandates convert over $20B in contract negotiations into tripling backlog, while the late-2027 automated PAC-3 facility and high-margin missile framework agreements (~17% margin) expand consolidated operating margins toward 11.5% and free cash flow above $2,682M, accelerating deleveraging and unlocking upside toward the bull fair value of $285.56.
چه چیزی دیدگاه ما را تغییر می‌دهد
Consolidated operating margin dropping below 8.5% over the next 12 months triggered by severe fixed-price contract cost overruns and component supply chain escalation across Space & Airborne Systems and Integrated Mission Systems.
We reiterate a Hold rating on L3Harris Technologies Inc. (LHX) with a compositefair value of $228.61 per share, representing an implied return of -3.38% against the October 2, 2026 share price of $236.60, as strong programmatic demand and solid rocket motor backlog are balanced by near-term defense budget timing risks and balance sheet leverage.4
L3Harris Technologies occupies an entrenched tier-1 position in the defense industrial base, generating 75% of fiscal 2025 revenue ($21,865M) from U.S. Government customers across non-discretionary tactical communications, space payloads, and maritime mission systems. Second-quarter 2026 operational momentum remains healthy, with orders reaching $7.3B for a 1.2x book-to-bill ratio (1.3x trailing twelve months), while management is actively negotiating more than $20B in contract opportunities that could potentially triple backlog under Department of Defense wartime footing alignment.
Despite favorable long-term defense demand signals, near-term top-line acceleration is tempered by legislative and appropriation realities. Revenue growth from FY2024 ($21,325M) to FY2025 ($21,865M) was measured at 2.53%, reflecting continuing resolution delays and budget reconciliation friction noted by management. Furthermore, complex fixed-price development programs in Space & Airborne Systems ($6,869M FY2025 revenue) and Integrated Mission Systems ($6,618M FY2025 revenue) remain exposed to component supply chain friction and engineering labor inflation, requiring continuous execution discipline to prevent margin compression.5,7,8
Operational modernization and integration of Aerojet Rocketdyne provide the core operational offset. Capital expenditures remained disciplined at $424M in FY2025, while internal digitization ecosystems and pull-through of venture-backed commercial technologies enhance production efficiency. The upcoming automated PAC-3 facility scheduled for late 2027 will expand solid rocket motor capacity, where missile framework agreements target ~17% contract margins. This operational progression supports our projected operating margin expansion from 9.65% in FY2025 toward 11.50% by FY2030, underpinning visible EPS growth from $8.53 in FY2025 to consensus expectations of $12.11 in FY2026 and $13.54 in FY2027.1,5,7
Enterprise DCF incorporates a full deduction of $11,248M in total debt discounted at a computed WACC of 7.56%. While FY2025 free cash flow of $2,682M provides robust deleveraging capacity, the October 2, 2026 share price of $236.60 trades at a 3.50% premium to compositefair value (a 17.86x forward P/E). With valuation fully reflecting medium-term operational improvements, the risk/reward profile is balanced, warranting a Hold rating.2,4,6
Programmatic Entrenchment in High-Priority Defense Modernization
L3Harris derives 75% of revenues from U.S. Government customers, operating as an essential prime contractor across classified communications, space payloads, and maritime systems. With Q2 2026 book-to-bill at 1.2x and active negotiations on >$20B in new defense awards, multi-year programmatic visibility remains exceptional.5,7,8
Critical Solid Rocket Motor Duopoly and Automated Facility Ramp
Through Aerojet Rocketdyne ($2,580M FY2025 revenue), L3Harris controls a critical domestic propulsion duopoly. A new automated PAC-3 facility coming online in late 2027 will dramatically expand capacity under long-term missile framework agreements delivering ~17% contract margins.5,8
Capital-Light Transformation Driving High Free Cash Flow Conversion
With FY2025 capital expenditures at just $424M (1.94% of revenue), L3Harris generated $2,682M in free cash flow and $3,106M in operating cash flow. This cash engine facilitates rapid debt reduction from $11,248M toward leverage targets under 2.0x, unlocking future share repurchases.4,5,6,7
توصیه داخلی
Hold. At $236.60 per share, L3Harris trades at a 3.50% premium to our compositefair value of $228.61, implying an expected return of -3.38%. The company benefits from high-moat defense franchises in tactical communications ($5,459M revenue) and solid rocket motor propulsion ($2,580M revenue), backed by strong free cash flow conversion of $2,682M. However, with a forward P/E of 17.86x closely matching prime peer multiples (GD at 17.76x and NOC at 15.70x), valuation already prices in margin expansion toward 11.5% and steady deleveraging on $11,248M in total debt. Investors should maintain existing holdings but wait for a wider margin of safety below composite fair value before adding capital.3,4,6,8
نمای کلی شرکت
Integrated Mission Systems (“IMS”). Delivers differentiated mission capabilities and prime systems integration to support multi-mission ISR, passive sensing and targeting, electronic attack, autonomy, power and communications, networks and sensors.
IMS specializes in system design, development, integration, production, modernization and sustainment for national security and international customers in the following business sectors: Its business segments provide a wide-range of capabilities to various customers and are described below.
§2 سناریوی نزولیEN
Under an adverse macroeconomic and defense budgetary stress scenario combining prolonged federal continuing resolutions, top-line growth slowing to 1.5-2.5% YoY (comparable to the 2.53% growth from FY2024 of $21,325M to FY2025 of $21,865M), and persistent fixed-price development contract friction in Space & Airborne Systems compressing operating margins to 8.5% (down from 9.65% in FY2025), annual operating income would drop toward ~$1.9B. With total debt of $11,248M and annual pre-tax cost of debt at 6.41% generating substantial annual interest obligations, cash conversion would compress, restricting balance sheet deleveraging. Under these stressed conditions, exit multiples would de-rate toward peer Textron's 10.64x forward P/E, testing valuation support near the lower boundary of our fair value range at $189.89.
Prolonged Congressional continuing resolutions and budget reconciliation disputes delay tactical procurement starts, while fixed-price contract execution friction in Space and Airborne Systems and balance sheet debt service obligations constrain multiple expansion. Top-line growth decelerates and operating margins compress from programmatic friction, reflecting downside risks to the valuation schedule.
چگونگی شکست این تز
Severe fixed-price contract cost overruns and component supply chain escalation across Space and Airborne Systems and Integrated Mission Systems compress consolidated operating profitability.
Space and Airborne Systems ($6,869M FY2025 revenue) and Integrated Mission Systems ($6,618M FY2025 revenue) carry major exposure to fixed-price development work. FY2025 operating income of $2,110M on revenue of $21,865M established a 9.65% operating margin. Historical margins dropped to 6.61% in FY2022 and 7.34% in FY2023. If severe fixed-price contract EAC charges compress margins below 8.5% over the next 12 months, estimated fair value impact is -24.5%.7,8
سیگنال‌های هشدار اولیه برای پایش
پنج تحولی که می‌تواند تز سرمایه‌گذاری ما را تضعیف کند.
Cumulative negative EAC adjustments and component cost overruns across Space and Airborne Systems or Integrated Mission Systems depressing consolidated operating profitability below the 9.0% threshold.
وضعیت فعلی:9.65% in FY2025
هشدار در صورت< 9.0% on a trailing twelve-month basis
02
Book-to-Bill Ratio
Order intake failing to keep pace with burn due to Congressional continuing resolutions or procurement delays, depleting backlog and reducing multi-year top-line visibility.
§3 خندق رقابتیEN
Narrow
L3Harris Technologies holds a defensible narrow economic moat supported by high switching costs, mission-critical intellectual property, and prime contractor scale across U.S. defense procurement. The company's franchise is anchored by extreme customer entrenchment, with U.S. Government customers generating 75% of total revenues in FY2025 ($21,865M consolidated revenue). Because military platforms require extensive security clearances, interoperability testing, and long-term lifecycle support, swapping out incumbent C6ISR electronics, tactical radios, or missile propulsion systems involves severe mission disruption, recertification hurdles, and prohibitive financial expense.
In Communication Systems, which generated $5,459M in FY2025 revenue and $1,229M in FY2023 operating income, L3Harris possesses proprietary tactical waveforms and cryptographically secured networking equipment that serve as the de facto communication standard across the U.S. military and allied forces. These installed systems create powerful multi-decade switching costs: once a military branch adopts a waveform architecture, field radios, vehicle transceivers, and base stations cannot be readily substituted with third-party hardware without compromising mission-critical joint-force tactical interoperability.
The acquisition of Aerojet Rocketdyne adds a critical national security moat source, securing a domestic duopoly alongside Northrop Grumman in solid rocket motor propulsion. Aerojet Rocketdyne generated $2,580M in revenue in FY2025 and is expanding capacity through a modern automated PAC-3 facility scheduled to come online in late 2027 under framework agreements indicating ~17% margins. In parallel, Space & Airborne Systems ($6,869M revenue in FY2025) delivers specialized space domain awareness and optical sensors that require decades of classified engineering capabilities.
Unlike traditional combat vehicle or airframe primes such as General Dynamics ($89.3B market cap), L3Harris differentiates its platform by integrating venture-backed dual-use commercial technologies into defense hardware. This approach accelerates development cycles while maintaining modest capital intensity ($424M capex in FY2025, or 1.94% of revenue). While historical goodwill from acquisitions dampens reported ROIC to 5.72% against a WACC of 7.56%, durable free cash flow generation of $2,682M and order momentum of 1.2x book-to-bill support a 5-to-10 year competitive advantage period.
سود اقتصادی
L3Harris generated a reported return on invested capital of 5.72% in FY2025, which sits below its computed weighted average cost of capital of 7.56%. This negative economic profit spread reflects an invested capital base heavily inflated by over $20.01B in accumulated goodwill from historical mergers and the Aerojet Rocketdyne acquisition. On an operational cash-generation basis, the business generates substantial economic surplus, with FY2025 operating cash flow of $3,106M and free cash flow of $2,682M against modest capital expenditures of $424M (1.94% of revenue). As acquisition goodwill amortizes economically and operating income expands from $2,110M toward the projected $3,307M in FY2030, cash return on tangible capital will widen significantly above WACC.
7.5/ 10
Narrow
Sources of advantage
01Switching Costs — U.S. Government customers represent 75% of total revenues in FY2025. L3Harris holds deeply embedded positions on classified tactical communication networks, cryptographically secured waveforms, and multi-domain defense frameworks where replacing the incumbent provider entails severe certification hurdles, mission risk, and massive switching costs across deployed military branches.Wide
02Intangible Assets — Proprietary tactical communication protocols and waveforms in Communication Systems ($5,459M revenue in FY2025), electronic warfare algorithms, and specialized solid rocket propulsion IP via Aerojet Rocketdyne ($2,580M revenue in FY2025) provide patented and security-cleared intellectual property that cannot be replicated without decades of testing and government facility accreditation.
تهدیدات شناخته‌شده برای خندق
تهدید
شدت
بازه زمانی
کاهش
Fixed-price contract cost inflation and development execution delays
medium
12-24 months
Management is shifting newer contracts to cost-plus arrangements, utilizing enterprise digitization to track supply chain bottlenecks, and securing fixed vendor pricing on critical subcomponents.5
ردیف‌ها: نرخ تنزیل (Ke برای سود؛ WACC برای جریان نقدی). ستون‌ها: رشد نهایی.
ارزش منصفانه
تغییر مدت (سال)
−۵
−۲
۰
+۲
+۵
ارزش منصفانه
$۲۲۵٫۱۸
$۲۲۶٫۹۳
$۲۲۸٫۶۱
$۲۳۰٫۲۲
$۲۳۲٫۵۲
مدت مزیت رقابتی در حالت پایهٔ مشخص‌شده: 5 سال. سایر فرض‌ها ثابت می‌مانند.
مرجع حساسیت
The highlighted cell is Fair value when every assumption sits at its base level ($228.61). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.6B after modeled reinvestment of $359.8M, with terminal value at 78.8% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Cost of capital remains stable based on computed discount rates.
Our modal forecast path projects steady execution across the core defense franchise, with revenue expanding from FY2025 across FY2026 and FY2027 supported by defense backlog conversion. Operating margins normalize upward from FY2025 levels through FY2030 as digitization and integration efficiencies materialize. Disciplined cash conversion supports ongoing deleveraging on total debt obligations and regular shareholder distributions, anchoring our Fair value conclusion at $228.61.4,7
A sustained top-line acceleration paired with operating margin expansion across core mission systems would indicate that automated facility synergies and wartime procurement conversion are materializing faster than our base schedule, warranting an upgrade.
مطابق
Maintain Hold; Maintain existing position weighting, monitor order intake momentum, and track progress on net debt reduction.
A top-line slowdown accompanied by margin compression across fixed-price programs would signal contract execution charges or continuing resolution delays, warranting a downgrade.
کیفیت سود
L3Harris demonstrates high underlying earnings quality, highlighted by operating cash flow that substantially exceeds reported net income. Operating cash flow in FY2025 comfortably surpassed GAAP net income, funding capital expenditures and delivering strong free cash flow. Working capital requirements remain disciplined, and earnings are backed by contracted government receivables with minimal credit loss risk. While non-cash acquisition amortization and preferred stock dividend adjustments create headline accounting noise, underlying operational cash generation is durable and predictable.5,6,7
معیارهای مهم پیش از انتشار
01
معیار:
Book-to-Bill Ratio and Backlog Growth
فعلیBook-to-bill tracked above parity in Q2, with trailing twelve-month order intake remaining healthy while significant multi-year contract negotiations remain underway.
چرا مهم است
Leading indicator of multi-year defense demand conversion and programmatic momentum across core U.S. Government contracts.
Cash flow dynamics represent a central pillar of L3Harris's investment profile. In FY2025, operating cash flow reached $3,106M, translating to free cash flow of $2,682M after capital expenditures of $424M. Capital intensity is notably modest at 1.94% of revenue, significantly below depreciation and amortization of $1,224M, reflecting software, waveform, and systems-integration economics rather than heavy manufacturing footprint. This conversion predictability stems from multi-year government procurement terms, milestone billing advances, and minimal credit loss risk on U.S. Government contracts (75% of revenue). Working capital turns normalize as post-merger integration progresses, reinforcing predictable annual cash flow generation of $1.6B to $2.3B across our explicit forecast horizon.6,7,8
The trajectory of ROIC reflects post-merger synergy realization and operational deleveraging following the Aerojet Rocketdyne acquisition. Operating margin improved from 6.61% in FY2022 and 7.34% in FY2023 to 8.99% in FY2024 and 9.65% in FY2025, on track toward our modeled 10.20% in FY2026 and 11.50% by FY2030. As high-margin propulsion contracts ramp (~17% framework margin) and debt is repaid, return on invested capital will steadily cross above the cost of capital.
Reported ROIC of 5.72% currently sits below the computed WACC of 7.56% due to $20.01B in accumulated acquisition goodwill on the balance sheet. However, cash return on tangible capital significantly exceeds WACC, and forward ROIC is projected to expand toward 8.5-9.5% by FY2030 as operating income grows from $2,110M to $3,307M.
آخرین درآمد$ ۲۱٫۹ میلیاردنرخ رشد مرکب سالانه درآمد +۱۵٫۷٪
حاشیه سود عملیاتی۹٫۷٪10 دوره مالی
آخرین جریان نقد آزاد$ ۲٫۷ میلیاردFY2026
بدهی خالص$ ۱۰٫۲ میلیاردFY2026
تفکیک صورت سود و زیانچگونگی تبدیل مقیاس کسب‌وکار به سود گزارش‌شده.۹ تیر ۱۴۰۵
L3Harris Technologies Inc. (LHX) trades at 17.9x forward earnings against a peer median of 16.7x. Its EV/EBITDA of 13.4x compares with a peer median of 12.8x. The comparison uses 4 peers: Northrop Grumman Corporation, General Dynamics Corporation, TransDigm Group Incorporated and Textron Inc., as of 2026-10-02.
§10 صنعت و چرخهEN
فاز چرخه
Expansion
The broader aerospace and defense sector exhibits disciplined capital intensity, with an industry benchmark capex-to-revenue ratio of 0.8% and capex-to-depreciation of 0.95x. L3Harris deployed $424M in capital expenditures in FY2025 (1.94% of revenue) against $1,224M in depreciation and amortization, indicating selective capacity additions such as the automated PAC-3 facility coming online in late 2027 rather than speculative capital overbuild.5,7
چرخه صعودی
Under a bull cycle, escalating geopolitical competition and DoD wartime footing mandates trigger multi-year defense budget expansions above historical baselines. Replenishment of tactical munition stockpiles and rapid procurement of secure C6ISR networks drive accelerated order flow, lifting book-to-bill sustainably above 1.3x and converting over $20B in contract negotiations into multi-year backlog growth. High factory utilization and high-margin missile framework agreements (~17% margin) accelerate operating margin expansion toward 12.0%.
چرخه نزولی
In a bear cycle, federal deficit pressures, legislative impasses, and prolonged continuing resolutions delay new program starts and stretch procurement cycles across tactical communications and sensor payloads. Defense outlays flatten or face real-term cuts after inflation, restraining top-line expansion to 1.5-2.5% YoY (comparable to FY2024-FY2025 growth of 2.53%). Fixed-price development programs in Space & Airborne Systems absorb supply chain cost inflation, compressing operating margins below 9.0% and slowing debt paydown on $11,248M of balance sheet obligations.
روندهای بلندمدت
روند
تأثیر
یادداشت
DoD Munitions Replenishment and Solid Rocket Motor Duopoly
positive
Depleted global stockpiles of precision-guided munitions and air defense interceptors require massive multi-year replenishment. Aerojet Rocketdyne holds a domestic duopoly in solid rocket motors ($2,580M FY2025 revenue), and the upcoming late-2027 automated PAC-3 facility positions the company to capture double-digit propulsion revenue growth.
موقعیت‌یابی
L3Harris occupies a differentiated strategic niche as an agile, non-traditional tier-1 prime contractor. Unlike platform-heavy peers such as General Dynamics ($89.3B market cap) and Northrop Grumman, which build ships and aircraft hulls, L3Harris focuses on mission electronics, tactical communications, sensor payloads, and propulsion. This positioning insulates the company from platform-specific cancellation risks while embedding its subsystems across competing prime platforms. With Q2 2026 book-to-bill at 1.2x (1.3x trailing twelve months) and >$20B in contract negotiations, the company is well positioned within the defense procurement capital cycle.3,5
§11 مدیریت موقعیتEN
اندازه موقعیت
2-3%
Given our Hold rating and a fair value of $228.61 representing a slight premium of 3.50% at the October 2, 2026 share price of $236.60, a moderate position size of 2-3% reflects steady defense compounder characteristics while avoiding overexposure ahead of balance sheet deleveraging milestones and potential budgetary friction.4
ریسک
Risk management for L3Harris requires strict monitoring of federal defense appropriation timelines, contract execution milestones, and balance sheet leverage. Given 75% customer concentration with the U.S. Government, portfolio weighting should not exceed 4.0% of total assets for conservative accounts. Liquidity risk is minimal given $1,069M in cash and $2.68B in annual free cash flow, but debt service on $11,248M in obligations requires ongoing oversight until net leverage falls sustainably below 2.0x EBITDA. Position sizing should be maintained at moderate levels until the valuation offers an attractive discount to our fair value of $228.61.
بخش‌های ورود
سطح
اقدام
چرا
$228.00 - $230.00
Initiate initial base allocation
Aligns with our composite house fair value of $228.61, eliminating the share price premium observed on October 2, 2026.
$205.00 - $215.00
Add secondary tranche
بخش‌های خروج
سطح
اقدام
$265.00 - $270.00
Trim 25% of position to lock in gains as valuation approaches primary franchise model levels (Multi-Stage Moat Fade at $269.09 and Discounted Earnings at $269.90).
$285.00
Trim an additional 25-50% of position as price reaches Potential value ($285.56).
L3Harris offers high earnings quality, a durable defense moat, and robust free cash flow ($2,682M in FY2025), but the 17.86x forward P/E multiple trades slightly above our compositefair value of $228.61. Core compounder investors should hold current allocations while awaiting an entry point below $205 to achieve an adequate margin of safety.4,6
Income & Dividend Growth Investors
Hold
With 24 years of consecutive dividend growth and a disciplined payout profile, the dividend remains exceptionally secure, covered over 2.8x by FY2025 free cash flow of $2,682M. However, because capital allocation prioritizes deleveraging $11,248M in debt over accelerated dividend hikes or buybacks, hold existing positions for yield stability rather than reinvesting fresh capital.4,5,6
Tactical & Special Situations Investors
Hold
Catalysts including >$20B in contract negotiations and the late-2027 automated PAC-3 facility ramp are multi-year in nature. Given near-term Congressional appropriation friction and lack of near-term valuation discount, tactical investors should remain on the sidelines or hold existing exposures until clear contract award catalysts materialize.5
§14 توصیه نهاییEN
اقدام
نگهداری
Maintain a Hold rating on L3Harris Technologies at $236.60 per share against our compositefair value of $228.61 (-3.38% implied return). L3Harris operates an essential national security franchise with 75% U.S. Government revenue concentration and critical sole/duopoly solid rocket motor capabilities. However, at 17.86x forward P/E, the stock trades in line with peer prime multiples (GD at 17.76x and NOC at 15.70x), leaving valuation fairly balanced against $11,248M in balance sheet debt obligations.3,4,8
An upgrade to Buy would require either a valuation contraction into the $195-$205 range (providing a >15% margin of safety) or accelerated margin expansion above 11.5% driven by rapid delivery of the >$20B negotiated contract pipeline and net debt reduction below $8.0B. Conversely, a downgrade to Reduce would be triggered if fixed-price contract EAC overruns depress consolidated operating margin below 8.5% or Congressional continuing resolutions stall tactical radio procurement.
§15یادداشتهای شما
تز سرمایه‌گذاری، اندازه موقعیت و پرسشهای پیگیری خود را ثبت کنید. روی همین دستگاه میماند و فقط شما آن را میبینید.
یادداشتهای خصوصی
فقط برای شما قابل مشاهده است. روی همین دستگاه ذخیره می‌شود.
۰ نویسه
Sources
The records this analysis drew on, as they stood when it was run.
Analyst consensusData as of 2026-10-02 · Published 2026-10-02 · Provider-adjusted · cited for ۲ figuresCited in خلاصه اجرایی
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Extended Congressional budget gridlock, continuing resolutions, and federal deficit caps stall tactical communications and rocket motor procurement orders.
U.S. Government customers accounted for 75% of fiscal 2025 revenue. Consolidated revenue growth from FY2024 ($21,325M) to FY2025 ($21,865M) was modest at 2.53%. Extended Congressional continuing resolutions or legislative disputes stalling top-line growth below 2.5% YoY over a 24-month horizon would depress fair value by an estimated -28%.5,7,8
FV impact
-3.6%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 24 months
Macro interest rate shock and defense contractor multiple re-rating under debt overhang compresses terminal valuation multiples toward lower-tier peers.
LHX trades at 17.86x forward P/E against peer Textron at 10.64x and Northrop Grumman at 15.70x. With total debt of $11,248M and pre-tax cost of debt at 6.41%, multiple de-rating below 13.5x over an 18-month timeline under interest rate pressure would result in an estimated -20% fair value impact.2,3,4
Structural loss of prime contractor market share or cancellation of non-discretionary defense franchise programs without offsetting international sales, directly weakening programmatic entrenchment.
Unanticipated working capital absorption, milestone payment delays, or unrecovered contract costs compressing operating cash flow, impairing capital return capacity.
وضعیت فعلی:167% in FY2025 ($2,682M FCF / $1,606M GAAP Net Income)
هشدار در صورت< 85% of GAAP Net Income on an annual basis
03Scale Advantage — As a tier-1 mission systems integrator generating $21,865M in FY2025 revenue, L3Harris operates specialized secure manufacturing infrastructure, such as the automated PAC-3 propulsion facility coming online in late 2027. This scale creates substantial cost and capacity advantages over smaller subcontractors while preserving agility relative to prime hull builders.Moderate
Congressional continuing resolutions and federal defense budget gridlock
high
12-36 months
Diversification across four core defense segments, expanding international military sales, and programmatic alignment with prioritized wartime-readiness munitions like PAC-3 mitigate single-program appropriation delays.5
Platform unbundling and electronic warfare competition from prime defense peers
medium
3-5 years
Adopting open-architecture standards and integrating venture-backed commercial technologies into products enables faster innovation cycles than traditional defense prime competitors.5
Discounted forecast-period cash flows ($۴۳٫۲۷) plus discounted terminal value ($۱۶۱) minus signed per current share ($۵۴٫۶۶) equals the $۱۵۰ lens value shown above. Negative net debt is , so subtracting it raises value.
Project revenue, apply a terminal EV/revenue multiple, discount enterprise value, subtract net debt, and divide by diluted shares.
How this lens was calculated
Inputs used in this report
Net leverage declines ahead of schedule, unlocking expanded share repurchases.
Accelerating defense procurement under Department of Defense wartime footing mandates converts active contract negotiations into expanding backlog, while the automated solid rocket motor facility and high-margin missile framework agreements drive earnings and operational cash flow toward Potential value of $285.56. Revenue growth and operating margins exceed our house forecast, enabling rapid balance sheet deleveraging and accelerated capital returns.5
Validates whether internal IT modernization and digital factory efficiencies offset fixed-price development contract friction.
03
معیار:
Aerojet Rocketdyne Solid Rocket Motor Facility Progress
فعلیAutomated facility construction commenced with completion on schedule to expand propulsion capacity under favorable long-term framework contract margins.
چرا مهم است
Key operational milestone to unlock automated solid rocket motor production capacity and deliver high-margin propulsion growth.
L3Harris maintains a disciplined capital allocation framework focused on balance sheet deleveraging following the Aerojet Rocketdyne acquisition. Total debt stood at $11,248M at year-end FY2025 against cash of $1,069M, with net debt repayment generating -$1,133M in FY2025 as net leverage improved to 2.3x in Q2 2026. Management is committed to reaching sub-2.0x leverage before resuming large-scale discretionary share repurchases. Capital returns remain anchored by a 24-year record of consecutive dividend increases (current baseline $5.00 per share), supported by a modest dividend payout ratio that leaves ample cash flow for debt amortization. Large-scale M&A is paused in favor of organic digital factory investments and small-scale commercial dual-use partnerships.
High non-cash depreciation and amortization ($1,224M) relative to modest capital expenditures ($424M) generates excess cash flow to accelerate debt reduction and support share buybacks.
Operational deleveraging is prioritized over aggressive share repurchases
Total debt stood at $11,248M at year-end FY2025 against cash of $1,069M. Management reported net leverage reached 2.3x in Q2 2026 and generated -$1,133M in net debt repayment in FY2025.
With pre-tax cost of debt at 6.41%, reducing debt to sub-2.0x leverage protects the balance sheet against refinancing friction and lowers annual interest expense from $597M.
Segment profitability is driven by tactical communications, with recovery underway in propulsion
Communication Systems delivered $1,229M in operating income in FY2023 and $5,459M in revenue in FY2025. Aerojet Rocketdyne generated $2,580M in FY2025 revenue with framework agreements pointing to ~17% margins.
As Aerojet Rocketdyne overcomes initial post-acquisition supply chain bottlenecks and automates PAC-3 production in late 2027, blended operating margins will expand from 9.65% toward the terminal assumption of 11.50%.
TransDigm Group IncorporatedTDG
قیمت / ارزش منصفانه
ارزش منصفانه$۱٬۱۴۸٫۱۶Report-date price$۱٬۱۱۳٫۰۱
تاریخ ارزیابی
مزیت رقابتیWide
کارت امتیاز سرمایه‌گذاری۷۱ / 100
حاشیه سود
LHX
L3Harris Technologies Inc.
$44.1B
17.9x
1.9x
13.4x
9.3%
—
NOC
Northrop Grumman Corporation
$67.9B
15.7x
1.6x
11.4x
27.0%
11.6%
GD
General Dynamics Corporation
$89.3B
17.8x
1.6x
14.2x
17.8%
10.4%
TDG
TransDigm Group Incorporated
$61.0B
22.6x
6.1x
17.9x
—
46.0%
TXT
Textron Inc.
$13.4B
10.6x
0.9x
9.6x
12.1%
8.7%
Transition to JADC2 and Software-Defined Tactical Networking
positive
Modern warfare doctrine prioritizes resilient, multi-domain command and control (JADC2). L3Harris's Communication Systems segment ($5,459M FY2025 revenue) benefits directly from the transition to interoperable, high-bandwidth tactical waveforms and open-architecture electronics.
Commercial Dual-Use Technology Integration
positive
Defense procurement is rapidly evolving to pull commercial software and venture-backed dual-use technologies into defense platforms. L3Harris's agile non-traditional prime model enables faster integration of commercial innovation than heavy platform primes.
Federal Fiscal Deficit Constraints and Budgetary Friction
negative
Rising federal debt levels create political pressure to limit discretionary spending, leading to frequent continuing resolutions and reconciliation battles that cause procurement delays for contractors with 75% U.S. Government exposure.
Approaches the owner earnings valuation anchor of $214.02 and forward earnings baseline ($196.56), offering an attractive margin of safety.
