LMT is rated Strong Buy at $506.51 versus the reconciled fair value midpoint of $644.43, implying +27.23% upside/downside. Confidence is separately disclosed at 88/100.
Bull: Accelerated global defense spending and margin expansion drive premium valuation.
Defense Budget Cuts: Significant reduction in U.S. DoD spending prioritizing legacy system phase-outs over new procurement.
LMT is rated Strong Buy at $506.51 versus the reconciled fair value midpoint of $644.43, implying +27.23% upside/downside. Confidence is separately disclosed at 88/100.
Position sizing playbook →| Market cap | $116.8B | |
|---|---|---|
| Revenue (ttm) | 75.1B | |
| Net income (ttm) | 4.8B | |
| EPS (ttm) | $20.6 | |
| Shares out | 230.6M | |
| P/E (trailing) | 24.6x | |
| P/E (forward) | 15.8x | |
| Dividend | $13.8 (2.72%) | |
| Volume | 1,293,561 | |
| Beta | 0.10 | |
| Price target | $603 | +19.0% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | Trend |
|---|---|---|---|---|---|
| Period | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $65.98B | $67.57B | $71.04B | $75.05B | +4.4% |
| Gross profit | $8.29B | $8.48B | $6.93B | $7.62B | -2.8% |
| Operating income | $8.35B | $8.51B | $7.01B | $7.73B | -2.5% |
| Net income | $5.73B | $6.92B | $5.34B | $5.02B | -4.3% |
| EPS (diluted) | $21.66 | $27.55 | $22.31 | $21.49 | -0.3% |
| EBITDA | $8.71B | $10.44B | $8.82B | $8.73B | +0.1% |
| R&D | — | — | — | — | — |
| SG&A | — | — | — | — | — |
| Model | Fair value (mid) | Weight |
|---|---|---|
| FCFF DCF | $821 | 30% |
| Forward earnings | $471 | 20% |
| Ddm | $419 | 20% |
| Multi stage moat fade | $710 | 20% |
| Owner earnings | $782 | 10% |
| Discounted earnings | $1514 | 0% |
| Peg adjusted peer | $91.12 | 0% |
| Reverse DCF | $0.00 | 0% |
| Residual income | $0.00 | 0% |
Recent company headlines from major financial publishers.
Accelerated global defense spending and margin expansion drive premium valuation.
Steady low-single-digit growth and 11% margins support visible cash flows and capital returns.
Budget constraints and supply chain issues compress margins and stunt top-line growth.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| FCFF DCF | 30% | $821 | +62.1% | |
| Forward earnings | 20% | $471 | -7.0% | |
| Ddm | 20% | $419 | -17.3% | |
| Multi stage moat fade | 20% | $710 | +40.2% | |
| Owner earnings | 10% | $782 | +54.4% | |
| Discounted earnings | 0% | $1514 | +199.0% | |
| Peg adjusted peer | 0% | $91.1 | -82.0% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Residual income | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $644 | +27.2% |
| Ke ↓ / g → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 3.8% | $930 | $1128 | $1128 | $1128 | $1128 |
| 4.8% | $644 | $761 | $930 | $1128 | $1128 |
| 5.8% | $493 | $559 | $644 | $761 | $930 |
| 6.8% | $399 | $441 | $493 | $559 | $644 |
| 7.8% | $354 | $365 | $399 | $441 | $493 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 8.0 | |
| Management | 11% | 6.2 | |
| Balance Sheet | 11% | 3.5 | |
| Profitability | 11% | 7.0 | |
| Revenue Growth | 11% | 4.5 | |
| Risk Assessment | 11% | 5.0 | |
| Competitive Moat | 11% | 9.0 | |
| Earnings Quality | 11% | 6.0 | |
| Capital Efficiency | 11% | 6.5 |
Upcoming earnings date and setup when available.