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
Analisado: 2026-05-13Próxima atualização: 2026-08-13Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Preço
$558.30
▲ +167.35 (+29.97%)
Valor justo
$726
$486–$966
Classificação
Compra forte
confidence 88/100
Potencial de alta
+30.0%
upside to fair value
Margem de segurança
$616.80
MoS level · 15%
Capitalização de mercado
$79.3B
P/E fwd 18.5
Fonte em inglêsPT
Exibindo a fonte em inglês enquanto traduzimos
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.

§1 Resumo executivo

  • 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 Cenário pessimista

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

Como esta tese pode falhar

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
Sinais de alerta antecipado para monitorar
MétricaAtualLimite de gatilho
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 Histórico financeiro

Demonstração de resultados — últimos seis períodos
ItemT−0T−1T−2T−3CAGR
Período2022-12-312023-12-312024-12-312025-12-31Trend
Receita$36.60B$39.29B$41.03B$41.95B+4.7%
Lucro bruto$7.47B$6.55B$8.36B$8.31B+3.6%
Lucro operacional$3.60B$2.54B$4.37B$4.28B+5.9%
Lucro líquido$4.90B$2.06B$4.17B$4.18B-5.1%
LPA (diluído)$31.47$13.53$28.34$29.08-2.6%
EBITDA$7.68B$4.23B$7.01B$7.21B-2.1%
P&D
SG&A$3.87B$4.01B$3.99B$4.03B+1.4%

Pontuações de qualidade

Piotroski F-score
6 / 9
Composto de qualidade 0–9
Altman Z-score
3.41
Risco de falência (>3 seguro)
Beneish M-score
-2.44
Risco de manipulação de lucros
OCF / Lucro líquido
1.14×
>1 indica alta qualidade dos lucros
Limite de qualidade contábil
Pass
Limite ajustado ao setor
ROIC
13.4%
Retorno sobre o capital investido
Seção 3

Numbers analysis

Fluxo de caixa

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.

Alocação de capital

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

Assinantes individuais — a partir do §411 seções a mais

Leia a análise completa — 11 seções a mais.

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

Relatório completo para cada ticker coberto
24 meses de arquivo de classificações
Briefings da lista de acompanhamento + alertas de mudança de classificação
Exportação PDF + DOCX em qualquer idioma
Iniciar teste grátis
Cancele a qualquer momento.
SCENARIOS FAQ

NOC scenarios questions

  1. Each scenario for NOC (NOC) carries a five-year price target, an explicit set of assumptions (growth, terminal multiple, margin path), and a probability weight calibrated against current visibility.
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