LHX L3Harris Technologies, Inc.
Industrials
Price
$287.29
Intrinsic value
$105.71
Buy price
$84.57
Discount
-171.8%
DCF walkthrough
Near-term growth (g1)5.57%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,292,000,000.00
- Total debt
- $7,926,000,128.00
- Cash & STI
- $1,001,000,000.00
- Shares out.
- 187,300,000
Overvalued
Intrinsic value$105.69
Buy price (with MOS)$84.55
Current price$287.29
Discount to intrinsic value-171.8%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 7.0%
- Current ROE
- 8.2%
- Minimum ROE
- 5.7%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.40x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.47x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)+decel_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 29.7%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.