Valuation Lockheed Martin Corporation

Stocks

Market Closed - NYSE Other stock markets 21:00:02 10/07/2026 BST			After hours 01:00:00
523.22 ^USD	+0.96%		528.15	+0.94%

07-10	Trump's promise on Patriots will take time, leaving Ukraine facing tough choices	RE
07-10	Are US industrial groups in the front line to cash in on Europe's rearmament?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	98,017	127,496	112,448	115,185	111,920	120,635	-	-
Change	-	30.08%	-11.8%	2.43%	-2.83%	7.79%	-	-
Enterprise Value (EV) ¹	106,089	140,378	128,465	132,972	129,499	134,927	133,951	132,415
Change	-	32.32%	-8.49%	3.51%	-2.61%	4.19%	-0.72%	-1.15%
P/E	15.6x	22.5x	16.5x	21.8x	22.5x	17.5x	16.3x	15.1x
PBR	8.79x	13.3x	16.7x	18.4x	-	11.9x	10.3x	8.85x
PEG	-	-4.66x	0.6x	-1.1x	-6.12x	0.4x	2.17x	1.93x
Capitalization / Revenue	1.46x	1.93x	1.66x	1.62x	1.49x	1.52x	1.45x	1.37x
EV / Revenue	1.58x	2.13x	1.9x	1.87x	1.73x	1.71x	1.61x	1.51x
EV / EBITDA	10.1x	14.4x	12.9x	15.5x	13.8x	12x	11.4x	10.7x
EV / EBIT	11.6x	16.8x	15.1x	19x	16.8x	14.1x	13.3x	12.5x
EV / FCF	13.8x	22.9x	20.6x	25.2x	18.7x	20.3x	20.6x	19.6x
FCF Yield	7.26%	4.37%	4.85%	3.98%	5.33%	4.92%	4.85%	5.11%
Dividend per Share ²	10.6	11.4	12.15	12.75	-	14.07	14.53	15.36
Rate of return	2.98%	2.34%	2.68%	2.62%	-	2.69%	2.78%	2.94%
EPS ²	22.76	21.66	27.55	22.31	21.49	29.9	32.15	34.67
Distribution rate	46.6%	52.6%	44.1%	57.1%	-	47.1%	45.2%	44.3%
Net sales ¹	67,044	65,984	67,571	71,043	75,048	79,130	83,354	87,877
EBITDA ¹	10,487	9,752	9,937	8,572	9,418	11,241	11,783	12,347
EBIT ¹	9,123	8,348	8,507	7,013	7,731	9,581	10,072	10,559
Net income ¹	6,315	5,732	6,920	5,336	5,017	6,907	7,380	7,888
Net Debt ¹	8,072	12,882	16,017	17,787	17,579	14,291	13,315	11,779
Reference price ²	355.41	486.49	453.24	485.94	483.67	523.22	523.22	523.22
Nbr of stocks (in thousands)	275,786	262,074	248,099	237,035	231,398	230,564	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	28/01/25	29/01/26	-	-	-

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	17.5x	1.71x	12x	2.69%	121B
GE AEROSPACE	43.37x	7.87x	32.7x	0.48%	375B
RTX CORPORATION	34.15x	3.09x	18.38x	1.46%	264B
ROLLS-ROYCE HOLDINGS PLC	37.96x	5.11x	23.25x	0.86%	159B
GENERAL DYNAMICS CORPORATION	22.49x	1.89x	15.47x	1.7%	101B
NORTHROP GRUMMAN CORPORATION	19.29x	1.94x	13.72x	1.8%	76.65B
BAE SYSTEMS PLC	23.59x	1.74x	12.37x	2.13%	70.47B
L3HARRIS TECHNOLOGIES, INC.	24.99x	2.65x	14.7x	1.7%	54.17B
RHEINMETALL AG	28.27x	3.12x	13.69x	1.51%	52.78B
Average	27.96x	3.24x	17.36x	1.59%	141.52B
Weighted average by Cap.	32.72x	4.36x	21.40x	1.3%