DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Northrop Grumman Corporation (NOC)

Industrials | Aerospace & Defense

Today's Price

$557.54

Today's Fair Value

$465.65 -16.48%

Margin of Safety

-19.73%

Projected Value (5Y)

$749.94 +34.51%

Dividends Paid (5Y)

$61.53

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.18% | CAGR (5y): 1.04%

Diluted Shares Growth Rate

Regression: -2.66% | CAGR (5y): -3.02%

Dividend Growth Rate

Regression: 11.65% | CAGR (5y): 9.62%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.3x)

Discount Rate