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
Analiz edildi: 2026-05-13Sonraki güncelleme: 2026-08-13Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Fiyat
$558.30
▲ +167.35 (+29.97%)
Gerçeğe uygun değer
$726
$486–$966
Tavsiye
Güçlü Al
confidence 88/100
Yükseliş potansiyeli
+30.0%
upside to fair value
Güvenlik Marjı
$616.80
MoS level · 15%
Piyasa Değeri
$79.3B
P/E fwd 18.5
İngilizce yedekTR
Çeviri yapılırken İngilizce kaynak gösteriliyor
Bu rapor henüz çevrilmedi. Çeviri kuyruğu yetiştiğinde birkaç dakika sonra sayfayı yenileyin.

§1 Yönetici özeti

  • 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 Olumsuz senaryo

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

Bu tezin bozulabileceği yollar

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
İzlenecek erken uyarı sinyalleri
MetrikMevcutTetikleme eşiği
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 Mali geçmiş

Gelir tablosu — son altı dönem
KalemT−0T−1T−2T−3CAGR
Dönem2022-12-312023-12-312024-12-312025-12-31Trend
Gelir$36.60B$39.29B$41.03B$41.95B+4.7%
Brüt kâr$7.47B$6.55B$8.36B$8.31B+3.6%
Faaliyet kârı$3.60B$2.54B$4.37B$4.28B+5.9%
Net kâr$4.90B$2.06B$4.17B$4.18B-5.1%
EPS (sulandırılmış)$31.47$13.53$28.34$29.08-2.6%
EBITDA$7.68B$4.23B$7.01B$7.21B-2.1%
R&D
SG&A$3.87B$4.01B$3.99B$4.03B+1.4%

Kalite puanları

Piotroski F-skor
6 / 9
0–9 kalite bileşkesi
Altman Z-skor
3.41
İflas riski (>3 güvenli)
Beneish M-skor
-2.44
Kazanç manipülasyonu riski
OCF / Net kâr
1.14×
>1 yüksek kazanç kalitesini gösterir
Muhasebe kalitesi kapısı
Pass
Sektöre göre ayarlanmış kapı
ROIC
13.4%
Yatırılan sermaye getirisi
Bölüm 3

Numbers analysis

Nakit akışı

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.

Sermaye tahsisi

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

Bireysel aboneler — §4 ve sonrası11 bölüm daha

Tam analizi okuyun — 11 bölüm daha.

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

Kapsanan her sembol için tam rapor
24 ay tavsiye arşivi
İzleme listesi brifingleri + tavsiye değişiklik uyarıları
Herhangi bir dilde PDF + DOCX dışa aktarma
Ücretsiz denemeyi başlat
İstediğin zaman iptal edebilirsin.
BALANCE SHEET FAQ

NOC balance sheet questions

  1. NOC (NOC)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
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