NOC Northrop Grumman Corporation
Industrials
Price
$575.98
Intrinsic value
$177.70
Buy price
$142.16
Discount
-224.1%
DCF walkthrough
Near-term growth (g1)4.65%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $5,078,000,000.00
- Total debt
- $17,052,000,256.00
- Cash & STI
- $2,307,000,064.00
- Shares out.
- 142,400,000
Overvalued
Intrinsic value$177.68
Buy price (with MOS)$142.14
Current price$575.98
Discount to intrinsic value-224.2%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 24.6%
- Current ROE
- 25.1%
- Minimum ROE
- 13.9%
Debt quality
LEVERAGED- Debt / Equity
- 1.02x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.13x
Technical chart
Confluence: DOWNTREND (2/3)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)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 42.6%
- 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.