$169.60
Above FV▼ -30.9% against the close used
Model range $43.25 – $225.58
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$43.25Fair value$169.60Bull$225.58
FairClose
52-week traded range
52W low $245.5452W high $378.48
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
L3Harris closed at $245.54, 44.8% above the consensus fair value of $169.60 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 28.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$225.58
-8.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.1%, r=10%, tg=3%, n=10yr
Graham Number
$142.83
-41.8%
√(22.5 × EPS × BVPS)
EPS=8.53, BVPS=106.29 · outside Graham range (P/E 28.8, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
$170.60
-30.5%
EPS × 20x (sector P/E)
EPS=8.53, Sector P/E=20x
Peter Lynch (PEG)
$43.25
-82.4%
EPS × Growth% (PEG = 1 is fair)
EPS=8.53, g=5.1%
EV/EBITDA
$172.18
-29.9%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=3.33B
Dividend Discount (DDM)
$102.04
-58.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.79, r=10%, g=5.1%
Book Value (P/B)
$64.90
-73.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=106.29, ROE=8.1%, g=5.1%, r=10%
Reverse DCF
$245.54
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.1% | Historical: 5.1%
Margin of Safety
$134.75
-45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=179.67, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.