Skip to content
StockMarketAgent
Direct answer
NOC trades against a final fair-value range of $486.28-$966.07, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $486, high $966, with mid-point at $726.
Stock analysis

NOC fair value $486–$966

By StockMarketAgent.AI team· supervised by
分析日: 2026-05-13次回更新: 2026-08-13Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
株価
$558.30
▲ +167.35 (+29.97%)
公正価値
$726
$486–$966
評価
強い買い
confidence 88/100
上昇余地
+30.0%
upside to fair value
安全余裕率
$616.80
MoS level · 15%
時価総額
$79.3B
P/E fwd 18.5
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Composite fair value $726 with high case $966.
  • Implied upside of 30.0% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$726
Margin of safety
+23.1%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$558.30Price
Low $486.28
Mid $725.65
High $966.07

NOC trades against a final fair-value range of $486.28-$966.07, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Intangible Assets (Patents, clearances, proprietary
    Intangible Assets (Patents, clearances, proprietary tech)
  • Switching Costs (Long product life
    Switching Costs (Long product life cycles, high integration)
  • Cycle upside
    Accelerating global defense spending and space commercialization.

§2 ベアケース

A prolonged U.S. government continuing resolution combined with unexpected inflation in fixed-price development contracts.

このテーゼが崩れる経路

Severe Budget Sequestration

· Low

A deeply divided Congress enforces strict defense budget caps, halting modernization of the nuclear triad and capping space spending.

FV impact
-30%
Trigger
1-3 Years

B-21 Cost Overruns

· Medium

The B-21 Raider program encounters severe technical hurdles leading to massive cost overruns on fixed-price lots.

FV impact
-15%
Trigger
2-4 Years

Commercial Space Disruption

· Medium

Rapid advancements by commercial space entities fully disrupt Northrop's military space and satellite businesses.

FV impact
-20%
Trigger
3-5 Years
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Operating margins compress below 10%MonitorDeterioration versus the report thesis
B-21 Raider delivery schedule slips significantlyMonitorDeterioration versus the report thesis
Sentinel ICBM program faces funding cutsMonitorDeterioration versus the report thesis
Free cash flow conversion drops below 1.0xMonitorDeterioration versus the report thesis
Book-to-bill ratio falls below 1.0 for multiple quartersMonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-12-312023-12-312024-12-312025-12-31Trend
売上高$36.60B$39.29B$41.03B$41.95B+4.7%
売上総利益$7.47B$6.55B$8.36B$8.31B+3.6%
営業利益$3.60B$2.54B$4.37B$4.28B+5.9%
純利益$4.90B$2.06B$4.17B$4.18B-5.1%
EPS (希薄化後)$31.47$13.53$28.34$29.08-2.6%
EBITDA$7.68B$4.23B$7.01B$7.21B-2.1%
研究開発
販管費$3.87B$4.01B$3.99B$4.03B+1.4%

品質スコア

Piotroski F-スコア
6 / 9
0–9 品質コンポジット
Altman Zスコア
3.41
倒産リスク (>3 で安全)
Beneish Mスコア
-2.44
利益操作リスク
OCF / 純利益
1.14×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
13.4%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
INCOME STATEMENT FAQ

NOC income statement questions

  1. Our financial-history view of NOC (NOC) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
FAQ

NOC — frequently asked questions

  1. Based on our latest analysis, NOC looks meaningfully undervalued. The current price is $558 versus a composite fair-value midpoint of $726 (range $486–$966), which implies roughly 30.0% upside to the midpoint.
Related coverage

Names readers of NOC also follow

Same archetype: mature-compounder