Northrop Grumman Corp
NYSE:NOC

Watchlist Manager
Northrop Grumman Corp Logo
Northrop Grumman Corp
NYSE:NOC
Watchlist
Price: 471.46 USD -0.3% Market Closed
Market Cap: 67.9B USD

Relative Value

The Relative Value of one NOC stock under the Base Case scenario is 730.06 USD. Compared to the current market price of 471.46 USD, Northrop Grumman Corp is Undervalued by 35%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NOC Relative Value
Base Case
730.06 USD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
68
Median 3Y
1.8
Median 5Y
1.7
Industry
3.9
Forward
1.6
vs History
36
vs Industry
50
Median 3Y
15.3
Median 5Y
14.5
Industry
33.1
Forward
18.5
vs History
26
vs Industry
39
Median 3Y
18.7
Median 5Y
17.1
Industry
21.4
vs History
22
vs Industry
37
Median 3Y
22.1
Median 5Y
14.8
Industry
29.1
vs History
63
vs Industry
27
Median 3Y
4.7
Median 5Y
4.7
Industry
3.6
vs History
47
vs Industry
64
Median 3Y
2.1
Median 5Y
2
Industry
3.8
Forward
1.9
vs History
44
vs Industry
54
Median 3Y
10.9
Median 5Y
10.1
Industry
13.7
vs History
49
vs Industry
47
Median 3Y
16.4
Median 5Y
15.3
Industry
20.7
Forward
13.7
vs History
47
vs Industry
44
Median 3Y
22.3
Median 5Y
20.9
Industry
27.7
Forward
18.2
vs History
26
vs Industry
38
Median 3Y
21.9
Median 5Y
20
Industry
22.4
vs History
25
vs Industry
24
Median 3Y
38.8
Median 5Y
33.8
Industry
31.6
vs History
58
vs Industry
52
Median 3Y
2
Median 5Y
1.9
Industry
2.6

Multiples Across Competitors

NOC Competitors Multiples
Northrop Grumman Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Northrop Grumman Corp
NYSE:NOC
67.9B USD 1.7 18.3 15.2 20.8
US
RTX Corp
LSE:0R2N
176.3B USD 2.2 38.3 19.9 33.8
US
Raytheon Technologies Corp
NYSE:RTX
176.8B USD 2.2 38.4 19.9 33.9
US
Boeing Co
NYSE:BA
152.5B USD 2.2 -13.1 -20.9 -17.1
NL
Airbus SE
PAR:AIR
123.8B EUR 1.8 28 15.4 24.9
FR
Safran SA
PAR:SAF
106.2B EUR 3.8 -159.2 19.2 25.9
US
Lockheed Martin Corp
NYSE:LMT
109.2B USD 1.5 19.9 14.1 17.1
UK
Rolls-Royce Holdings PLC
LSE:RR
71.1B GBP 3.8 28.2 21.6 29.8
DE
Rheinmetall AG
XETRA:RHM
79.5B EUR 7.6 105.6 42.6 55.1
US
TransDigm Group Inc
NYSE:TDG
80.5B USD 9.6 46.8 23.9 26
UK
BAE Systems PLC
LSE:BA
55.9B GBP 2.1 28.6 17.7 25.6
P/E Multiple
Earnings Growth PEG
US
Northrop Grumman Corp
NYSE:NOC
Average P/E: 39.1
18.3
3%
6.1
US
RTX Corp
LSE:0R2N
38.3
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
38.4
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -13.1 N/A N/A
NL
Airbus SE
PAR:AIR
28
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -159.2 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.9
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
28.2
3%
9.4
DE
Rheinmetall AG
XETRA:RHM
105.6
56%
1.9
US
TransDigm Group Inc
NYSE:TDG
46.8
24%
1.9
UK
BAE Systems PLC
LSE:BA
28.6
13%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Northrop Grumman Corp
NYSE:NOC
Average EV/EBITDA: 20.9
15.2
6%
2.5
US
RTX Corp
LSE:0R2N
19.9
17%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
19.9
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -20.9 N/A N/A
NL
Airbus SE
PAR:AIR
15.4
19%
0.8
FR
Safran SA
PAR:SAF
19.2
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.1
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
21.6
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
42.6
39%
1.1
US
TransDigm Group Inc
NYSE:TDG
23.9
12%
2
UK
BAE Systems PLC
LSE:BA
17.7
11%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Northrop Grumman Corp
NYSE:NOC
Average EV/EBIT: 29.3
20.8
5%
4.2
US
RTX Corp
LSE:0R2N
33.8
29%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
33.9
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -17.1 N/A N/A
NL
Airbus SE
PAR:AIR
24.9
27%
0.9
FR
Safran SA
PAR:SAF
25.9
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.1
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
29.8
17%
1.8
DE
Rheinmetall AG
XETRA:RHM
55.1
42%
1.3
US
TransDigm Group Inc
NYSE:TDG
26
12%
2.2
UK
BAE Systems PLC
LSE:BA
25.6
17%
1.5

See Also

Discover More
GABC
German American Bancorp Inc
German American Bancorp, Inc. is a holding company.
Undervalued by 11%
GABC
German American Bancorp Inc
German American Bancorp, Inc. is a holding company.
Undervalued by 11%
GABC
German American Bancorp Inc
German American Bancorp, Inc. is a holding company.
Undervalued by 11%
GABC
German American Bancorp Inc
German American Bancorp, Inc. is a holding company.
Undervalued by 11%
GABC
German American Bancorp Inc
German American Bancorp, Inc. is a holding company.
Undervalued by 11%
GABC
German American Bancorp Inc
German American Bancorp, Inc. is a holding company.
Undervalued by 11%
GABC
German American Bancorp Inc
German American Bancorp, Inc. is a holding company.
Undervalued by 11%
GABC
German American Bancorp Inc
German American Bancorp, Inc. is a holding company.
Undervalued by 11%
Back to Top