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
분석일: 2026-05-13다음 업데이트: 2026-08-13Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
주가
$558.30
▲ +167.35 (+29.97%)
공정 가치
$726
$486–$966
등급
적극 매수
confidence 88/100
상승 여력
+30.0%
upside to fair value
안전 마진
$616.80
MoS level · 15%
시가총액
$79.3B
P/E fwd 18.5
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • 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 베어 케이스

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

이 논제가 무너지는 경로

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
모니터링할 조기 경보 신호
지표현재트리거 임계값
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 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-12-312023-12-312024-12-312025-12-31Trend
매출$36.60B$39.29B$41.03B$41.95B+4.7%
매출총이익$7.47B$6.55B$8.36B$8.31B+3.6%
영업이익$3.60B$2.54B$4.37B$4.28B+5.9%
순이익$4.90B$2.06B$4.17B$4.18B-5.1%
EPS (희석)$31.47$13.53$28.34$29.08-2.6%
EBITDA$7.68B$4.23B$7.01B$7.21B-2.1%
R&D
판관비$3.87B$4.01B$3.99B$4.03B+1.4%

품질 점수

Piotroski F-스코어
6 / 9
0–9 품질 종합
Altman Z-스코어
3.41
파산 위험 (>3 안전)
Beneish M-스코어
-2.44
이익 조작 위험
OCF / 순이익
1.14×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Pass
섹터 조정 게이트
ROIC
13.4%
투하자본수익률
섹션 3

Numbers analysis

현금 흐름

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.

자본 배분

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

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
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