Lockheed Martin

LMT US Industrials Aerospace & Defense
S&P 500
$524.19
-1.12%
Delayed · cached 15 min

Fair value analysis

LMT
Lockheed Martin
IndustrialsAerospace & Defense
$524.19
Close used for this calculation
$437.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability13/25
Returns15/25
Balance Sheet7/25
Efficiency11/25
Growth6/25
Average
Quality radar
46Prof.13/25Ret.15/25Eff.11/25B.Sht7/25Growth6/25

Consensus fair value

$437.30
Above FV
▼ -16.6% against the close used
Model range $130.87 – $496.92
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$130.87Fair value$437.30Bull$496.92
FairClose
52-week traded range
52W low $439.1952W high $676.70

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Lockheed Martin closed at $524.19, 19.9% above the consensus fair value of $437.30 drawn from 9 valuation models.

Financial DNA score 46/100 — Average. P/E of 24.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$496.92
-5.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.1%, r=10%, tg=3%, n=10yr
Graham Number
$135.43
-74.2%
√(22.5 × EPS × BVPS)
EPS=21.49, BVPS=37.93 · outside Graham range (P/E 24.4, P/B 13.8) — asset-light, treat as a rough floor
P/E Fair Value
$429.80
-18.0%
EPS × 20x (sector P/E)
EPS=21.49, Sector P/E=20x
Peter Lynch (PEG)
$130.87
-75.0%
EPS × Growth% (PEG = 1 is fair)
EPS=21.49, g=6.1%
EV/EBITDA
$450.96
-14.0%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=9.42B
Dividend Discount (DDM)
$362.68
-30.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.37, r=10%, g=6.1%
Book Value (P/B)
$485.69
-7.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37.93, ROE=57.2%, g=6%, r=10%
Reverse DCF
$524.19
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 6.1%
Margin of Safety
$265.54
-49.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=354.05, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.