L3Harris Technologies, Inc. (LHX) DCF Valuation

L3Harris Technologies, Inc. (LHX) DCF Valuation

US | Industrials | Aerospace & Defense | NYSE
L3Harris Technologies, Inc. (LHX) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

L3Harris Technologies, Inc. (LHX) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to calculate the intrinsic value of L3Harris Technologies, Inc.? Our LHX DCF Calculator integrates real-world data with extensive customization features, enabling you to adjust projections and enhance your investment strategies.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 18,194.0 17,814.0 17,062.0 19,419.0 21,325.0 22,248.3 23,211.7 24,216.7 25,265.2 26,359.2
Revenue Growth, % 0 -2.09 -4.22 13.81 9.82 4.33 4.33 4.33 4.33 4.33
EBITDA 2,639.0 3,518.0 2,499.0 2,932.0 3,561.0 3,590.8 3,746.2 3,908.4 4,077.7 4,254.2
EBITDA, % 14.5 19.75 14.65 15.1 16.7 16.14 16.14 16.14 16.14 16.14
Depreciation 1,047.0 970.0 947.0 1,166.0 1,289.0 1,281.5 1,337.0 1,394.8 1,455.2 1,518.2
Depreciation, % 5.75 5.45 5.55 6 6.04 5.76 5.76 5.76 5.76 5.76
EBIT 1,592.0 2,548.0 1,552.0 1,766.0 2,272.0 2,309.3 2,409.3 2,513.6 2,622.4 2,736.0
EBIT, % 8.75 14.3 9.1 9.09 10.65 10.38 10.38 10.38 10.38 10.38
Total Cash 1,276.0 941.0 880.0 560.0 615.0 1,033.3 1,078.0 1,124.7 1,173.4 1,224.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,076.0 4,164.0 1,251.0 4,426.0 1,072.0
Account Receivables, % 22.4 23.37 7.33 22.79 5.03
Inventories 973.0 982.0 1,291.0 1,472.0 1,330.0 1,434.7 1,496.9 1,561.7 1,629.3 1,699.9
Inventories, % 5.35 5.51 7.57 7.58 6.24 6.45 6.45 6.45 6.45 6.45
Accounts Payable 1,406.0 1,767.0 1,945.0 2,106.0 2,005.0 2,193.4 2,288.4 2,387.5 2,490.8 2,598.7
Accounts Payable, % 7.73 9.92 11.4 10.85 9.4 9.86 9.86 9.86 9.86 9.86
Capital Expenditure -368.0 -342.0 -252.0 -449.0 -408.0 -429.2 -447.7 -467.1 -487.4 -508.5
Capital Expenditure, % -2.02 -1.92 -1.48 -2.31 -1.91 -1.93 -1.93 -1.93 -1.93 -1.93
Tax Rate, % 5.95 5.95 5.95 5.95 5.95 5.95 5.95 5.95 5.95 5.95
EBITAT 1,347.5 2,060.3 1,294.8 1,774.7 2,136.8 2,045.9 2,134.5 2,226.9 2,323.4 2,424.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,616.5 2,952.3 4,771.8 -703.3 6,412.8 452.8 2,900.7 3,026.3 3,157.3 3,294.0
WACC, % 8.65 8.59 8.63 8.89 8.8 8.71 8.71 8.71 8.71 8.71
PV UFCF
SUM PV UFCF 9,656.7
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 3,393
Terminal Value 59,416
Present Terminal Value 39,134
Enterprise Value 48,790
Net Debt 540
Equity Value 48,250
Diluted Shares Outstanding, MM 191
Equity Value Per Share 253.28

What You Will Get

  • Real LHX Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automatic Calculations: Dynamic calculations for intrinsic value and NPV.
  • Scenario Analysis: Evaluate various scenarios to assess L3Harris's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures with ease.
  • Instant DCF Valuation: Provides immediate calculations for intrinsic value, NPV, and additional financial outputs.
  • High-Precision Results: Leverages L3Harris Technologies' real-world financial data for accurate valuation assessments.
  • Effortless Scenario Analysis: Easily explore varying assumptions and analyze different outcomes side by side.
  • Efficiency Booster: Streamlines the valuation process, removing the need to create intricate models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based L3Harris DCF Calculator for [LHX].
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, profit margins, and more.
  3. Instant Calculations: The model automatically recalculates L3Harris's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial decisions.

Why Choose L3Harris Technologies, Inc. (LHX)?

  • Innovative Solutions: Cutting-edge technology that meets the evolving needs of defense and aerospace.
  • Proven Expertise: Decades of experience in delivering reliable and high-performance systems.
  • Commitment to Quality: Rigorous testing and quality assurance ensure top-notch products.
  • Global Reach: A strong presence in international markets with a diverse customer base.
  • Collaborative Approach: Partnering with clients to develop tailored solutions that drive success.

Who Should Use L3Harris Technologies, Inc. (LHX)?

  • Investors: Make informed investment choices with insights from a leading defense and technology company.
  • Defense Analysts: Streamline your research with comprehensive reports and data on L3Harris' performance.
  • Consultants: Tailor presentations or analyses based on L3Harris' innovative solutions and market strategies.
  • Technology Enthusiasts: Explore cutting-edge advancements in communication and electronic systems through L3Harris' offerings.
  • Educators and Students: Utilize L3Harris as a case study in engineering and technology courses.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled L3Harris Technologies historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for L3Harris Technologies.
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.