Northrop Grumman Corp
NYSE:NOC

Watchlist Manager
Northrop Grumman Corp Logo
Northrop Grumman Corp
NYSE:NOC
Watchlist
Price: 662.815 USD -1.51% Market Closed
Market Cap: $94.6B

Relative Value

The Relative Value of one NOC stock under the Base Case scenario is 650.709 USD. Compared to the current market price of 662.815 USD, Northrop Grumman Corp is Overvalued by 2%.

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
650.709 USD
Overvaluation 2%
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
94.7B USD 2.3 23.5 19.3 26.3
US
Raytheon Technologies Corp
NYSE:RTX
261B USD 3 39.6 22.6 34.1
US
RTX Corp
LSE:0R2N
260.6B USD 3 39.5 22.6 34
US
Boeing Co
NYSE:BA
190.3B USD 2.4 -18.7 -32.6 -25.2
NL
Airbus SE
PAR:AIR
159.2B EUR 2.2 31.5 18.6 28.2
FR
Safran SA
PAR:SAF
129.6B EUR 4.4 30.1 21.8 28.4
UK
Rolls-Royce Holdings PLC
LSE:RR
104.7B GBP 5.4 18.3 25.1 32
US
Lockheed Martin Corp
NYSE:LMT
133.7B USD 1.8 31.8 19.2 24.5
DE
Rheinmetall AG
XETRA:RHM
82.2B EUR 7.5 98.8 42.6 56.4
US
General Dynamics Corp
NYSE:GD
97.5B USD 1.9 23.2 16.8 19.6
US
Howmet Aerospace Inc
NYSE:HWM
86.7B USD 10.9 60 39.2 44.7
P/E Multiple
Earnings Growth PEG
US
Northrop Grumman Corp
NYSE:NOC
Average P/E: 39.6
23.5
3%
7.8
US
Raytheon Technologies Corp
NYSE:RTX
39.6
28%
1.4
US
RTX Corp
LSE:0R2N
39.5
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -18.7 N/A N/A
NL
Airbus SE
PAR:AIR
31.5
21%
1.5
FR
Safran SA
PAR:SAF
30.1
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.3
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
31.8
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
98.8
59%
1.7
US
General Dynamics Corp
NYSE:GD
23.2
12%
1.9
US
Howmet Aerospace Inc
NYSE:HWM
60
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Northrop Grumman Corp
NYSE:NOC
Average EV/EBITDA: 24.8
19.3
6%
3.2
US
Raytheon Technologies Corp
NYSE:RTX
22.6
18%
1.3
US
RTX Corp
LSE:0R2N
22.6
18%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -32.6 N/A N/A
NL
Airbus SE
PAR:AIR
18.6
19%
1
FR
Safran SA
PAR:SAF
21.8
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.1
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19.2
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
42.6
41%
1
US
General Dynamics Corp
NYSE:GD
16.8
10%
1.7
US
Howmet Aerospace Inc
NYSE:HWM
39.2
18%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Northrop Grumman Corp
NYSE:NOC
Average EV/EBIT: 32.8
26.3
6%
4.4
US
Raytheon Technologies Corp
NYSE:RTX
34.1
31%
1.1
US
RTX Corp
LSE:0R2N
34
31%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -25.2 N/A N/A
NL
Airbus SE
PAR:AIR
28.2
26%
1.1
FR
Safran SA
PAR:SAF
28.4
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
32
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
24.5
12%
2
DE
Rheinmetall AG
XETRA:RHM
56.4
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.6
11%
1.8
US
Howmet Aerospace Inc
NYSE:HWM
44.7
20%
2.2