L3Harris Technologies, Inc.
Bear Case (25th pct.)
-63.6% vs price
Base Case (Median)
-54.4% vs price
Bull Case (75th pct.)
-41.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $60.97 | -80.2% | High (40%) |
| PE Comparable | $161.62 | -47.5% | Medium (25%) |
| Growth Trajectory DCF | $125.15 | -59.3% | Medium (20%) |
| Graham Number | $140.39 | -54.4% | High (80%) |
| EV/EBITDA | $200.27 | -34.9% | Medium (20%) |
| EV/FCF | $409.93 | 33.2% | Medium (20%) |
| Earnings Power Value | $99.05 | -67.8% | High (70%) |
Based on 7 out of 8 methods, LHX appears overvalued at the current price of $307.79. The base case fair value of $140.39 implies 54.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.