Northrop Grumman Corp
NYSE:NOC

Watchlist Manager
Northrop Grumman Corp Logo
Northrop Grumman Corp
NYSE:NOC
Watchlist
Price: 670.4 USD -0.01% Market Closed
Market Cap: $95.7B

Relative Value

The Relative Value of one NOC stock under the Base Case scenario is 650.71 USD. Compared to the current market price of 670.4 USD, Northrop Grumman Corp is Overvalued by 3%.

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
650.71 USD
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NOC Competitors Multiples
Northrop Grumman Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Northrop Grumman Corp
NYSE:NOC
95.7B USD 2.3 23.8 19.5 26.6
US
RTX Corp
LSE:0R2N
264.5B USD 3.1 40.1 22.9 34.5
US
Raytheon Technologies Corp
NYSE:RTX
262.1B USD 3 39.8 22.7 34.2
NL
Airbus SE
PAR:AIR
163.2B EUR 2.3 32.3 19.1 29
US
Boeing Co
NYSE:BA
190.7B USD 2.4 -18.8 -32.7 -25.2
FR
Safran SA
PAR:SAF
130.8B EUR 4.4 30.2 21.9 28.6
UK
Rolls-Royce Holdings PLC
LSE:RR
106B GBP 5.5 18.5 25.3 32.2
US
Lockheed Martin Corp
NYSE:LMT
135.3B USD 1.8 32.2 19.4 24.7
DE
Rheinmetall AG
XETRA:RHM
84B EUR 7.7 100.4 43.3 57.4
US
General Dynamics Corp
NYSE:GD
97.8B USD 1.9 23.2 16.8 19.7
US
Howmet Aerospace Inc
NYSE:HWM
86.3B USD 10.8 59.6 38.9 44.4
P/E Multiple
Earnings Growth PEG
US
Northrop Grumman Corp
NYSE:NOC
Average P/E: 40
23.8
3%
7.9
US
RTX Corp
LSE:0R2N
40.1
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
39.8
28%
1.4
NL
Airbus SE
PAR:AIR
32.3
21%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.8 N/A N/A
FR
Safran SA
PAR:SAF
30.2
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.5
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
32.2
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
100.4
59%
1.7
US
General Dynamics Corp
NYSE:GD
23.2
12%
1.9
US
Howmet Aerospace Inc
NYSE:HWM
59.6
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Northrop Grumman Corp
NYSE:NOC
Average EV/EBITDA: 25
19.5
6%
3.3
US
RTX Corp
LSE:0R2N
22.9
18%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
22.7
18%
1.3
NL
Airbus SE
PAR:AIR
19.1
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -32.7 N/A N/A
FR
Safran SA
PAR:SAF
21.9
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.3
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19.4
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
43.3
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.8
10%
1.7
US
Howmet Aerospace Inc
NYSE:HWM
38.9
18%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Northrop Grumman Corp
NYSE:NOC
Average EV/EBIT: 33.1
26.6
6%
4.4
US
RTX Corp
LSE:0R2N
34.5
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
34.2
31%
1.1
NL
Airbus SE
PAR:AIR
29
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -25.2 N/A N/A
FR
Safran SA
PAR:SAF
28.6
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
32.2
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
24.7
12%
2.1
DE
Rheinmetall AG
XETRA:RHM
57.4
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.7
11%
1.8
US
Howmet Aerospace Inc
NYSE:HWM
44.4
20%
2.2