Valuation Lockheed Martin Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-02-13 pm EST			5-day change	1st Jan Change
652.58 ^USD	+2.38%		+2.24%	+34.92%

Feb. 16	US defence: BAE Systems, Leonardo and Renk lying in wait
Feb. 15	Canada to Prioritize Domestic Firms in Defense-Spending Plan Amid U.S. Tension	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	98,017	127,496	112,448	115,185	111,920	150,146	-	-
Change	-	30.08%	-11.8%	2.43%	-2.83%	34.15%	-	-
Enterprise Value (EV) ¹	106,089	140,378	128,465	132,972	129,499	165,015	165,091	163,735
Change	-	32.32%	-8.49%	3.51%	-2.61%	27.43%	0.05%	-0.82%
P/E ratio	15.6x	22.5x	16.5x	21.8x	22.5x	21.8x	20.5x	19.2x
PBR	8.79x	13.3x	16.7x	18.4x	-	16.1x	14.5x	12x
PEG	-	-4.66x	0.6x	-1.1x	-6.12x	0.6x	3.06x	3.02x
Capitalization / Revenue	1.46x	1.93x	1.66x	1.62x	1.49x	1.9x	1.81x	1.73x
EV / Revenue	1.58x	2.13x	1.9x	1.87x	1.73x	2.09x	1.99x	1.89x
EV / EBITDA	10.1x	14.4x	12.9x	15.5x	13.8x	14.6x	14x	13.3x
EV / EBIT	11.6x	16.8x	15.1x	19x	16.8x	17.2x	16.4x	15.8x
EV / FCF	13.8x	22.9x	20.6x	25.2x	18.7x	24.7x	26x	25.1x
FCF Yield	7.26%	4.37%	4.85%	3.98%	5.33%	4.04%	3.85%	3.98%
Dividend per Share ²	10.6	11.4	12.15	12.75	-	13.96	14.56	15.42
Rate of return	2.98%	2.34%	2.68%	2.62%	-	2.14%	2.23%	2.36%
EPS ²	22.76	21.66	27.55	22.31	21.49	29.88	31.88	33.91
Distribution rate	46.6%	52.6%	44.1%	57.1%	-	46.7%	45.7%	45.5%
Net sales ¹	67,044	65,984	67,571	71,043	75,048	79,027	82,899	86,609
EBITDA ¹	10,487	9,752	9,937	8,572	9,418	11,270	11,754	12,294
EBIT ¹	9,123	8,348	8,507	7,013	7,731	9,611	10,053	10,387
Net income ¹	6,315	5,732	6,920	5,336	5,017	6,904	7,310	7,740
Net Debt ¹	8,072	12,882	16,017	17,787	17,579	14,869	14,946	13,589
Reference price ²	355.41	486.49	453.24	485.94	483.67	652.58	652.58	652.58
Nbr of stocks (in thousands)	275,786	262,074	248,099	237,035	231,398	230,080	-	-
Announcement Date	1/25/22	1/24/23	1/23/24	1/28/25	1/29/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LOCKHEED MARTIN CORPORATION	21.84x	2.09x	14.64x	2.14%	150B
BOEING	83.72x	2.19x	42.37x	-.--%	191B
AIRBUS SE	31.03x	1.89x	14.17x	1.38%	180B
DASSAULT AVIATION	28.55x	2.33x	20.95x	1.31%	30.62B
TEXTRON INC.	17.64x	1.23x	10.2x	0.08%	17.08B
EMBRAER S.A.	28.66x	1.68x	14.5x	1.78%	12.71B
JOBY AVIATION, INC.	-8.22x	227.14x	-16.72x	-.--%	9.6B
AVICOPTER PLC	50.63x	-	-	-	4.51B
BETA TECHNOLOGIES, INC.	-3.16x	78.03x	-8.13x	-	4B
CIRRUS AIRCRAFT LIMITED	20.5x	-	-	1.05%	3.15B
Average	27.12x	39.57x	11.50x	0.97%	60.29B
Weighted average by Cap.	44.10x	6.18x	22.92x	1.07%