Valuation Lockheed Martin Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-12-06 pm EST			5-day change	1st Jan Change
513.03 ^USD	-0.86%		-3.09%	+13.19%

Dec. 06	Trump's NASA pick a boon for SpaceX, but will face political challenges	RE
Dec. 06	NASA delays Artemis moon landing to 2027	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	109,833	99,318	98,017	127,496	112,448	121,606	-	-
Change	-	-9.57%	-1.31%	30.08%	-11.8%	8.14%	-	-
Enterprise Value (EV) ¹	120,973	108,327	106,089	140,378	128,465	138,236	138,279	137,866
Change	-	-10.45%	-2.07%	32.32%	-8.49%	7.61%	0.03%	-0.3%
P/E ratio	17.7x	14.6x	15.6x	22.5x	16.5x	19.3x	18.3x	17.3x
PBR	34.9x	16.5x	8.79x	13.3x	16.7x	18.1x	17.9x	16.2x
PEG	-	1.4x	-2.46x	-4.66x	0.6x	-5.8x	3.44x	2.94x
Capitalization / Revenue	1.84x	1.52x	1.46x	1.93x	1.66x	1.71x	1.64x	1.58x
EV / Revenue	2.02x	1.66x	1.58x	2.13x	1.9x	1.94x	1.87x	1.79x
EV / EBITDA	12.4x	10.9x	10.1x	14.4x	12.9x	14x	13.4x	12.7x
EV / EBIT	14.2x	12.5x	11.6x	16.8x	15.1x	16.5x	15.8x	15x
EV / FCF	20.8x	16.9x	13.8x	22.9x	20.6x	22.3x	21.6x	20.5x
FCF Yield	4.82%	5.92%	7.26%	4.37%	4.85%	4.48%	4.64%	4.88%
Dividend per Share ²	9	9.8	10.6	11.4	12.15	12.81	13.52	14.28
Rate of return	2.31%	2.76%	2.98%	2.34%	2.68%	2.5%	2.64%	2.78%
EPS ²	21.95	24.3	22.76	21.66	27.55	26.63	28.05	29.7
Distribution rate	41%	40.3%	46.6%	52.6%	44.1%	48.1%	48.2%	48.1%
Net sales ¹	59,812	65,398	67,044	65,984	67,571	71,237	74,103	76,830
EBITDA ¹	9,734	9,934	10,487	9,752	9,937	9,865	10,319	10,825
EBIT ¹	8,545	8,644	9,123	8,348	8,507	8,387	8,761	9,177
Net income ¹	6,230	6,833	6,315	5,732	6,920	6,364	6,534	6,771
Net Debt ¹	11,140	9,009	8,072	12,882	16,017	16,630	16,673	16,260
Reference price ²	389.38	354.98	355.41	486.49	453.24	513.03	513.03	513.03
Nbr of stocks (in thousands)	282,071	279,784	275,786	262,074	248,099	237,035	-	-
Announcement Date	1/28/20	1/26/21	1/25/22	1/24/23	1/23/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LOCKHEED MARTIN CORPORATION	19.26x	1.94x	14.01x	+2.50%	122B
AIRBUS SE	31.47x	1.63x	14.02x	+1.38%	130B
BOEING	-11x	2.23x	-27.32x	-.--%	115B
DASSAULT AVIATION	17.44x	1.02x	9.05x	+1.86%	15.93B
TEXTRON INC.	17.7x	1.26x	11.09x	+0.09%	15.33B
EMBRAER S.A.	17.05x	1.25x	10.11x	-.--%	6.95B
JOBY AVIATION, INC.	-12.31x	49553.41x	-14.29x	-.--%	6.76B
AVICOPTER PLC	43.17x	-	-	+0.55%	4.52B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	9.79x	0.04x	0.32x	+2.96%	3.87B
EVE HOLDING, INC.	-9.26x	-	-7.68x	-	1.33B
Average	12.33x	6,195.35x	1.03x	+1.04%	42.09B
Weighted average by Cap.	14.16x	809.22x	1.58x	+1.26%