
Northrop Grumman Corp
NYSE:NOC

Intrinsic Value
The intrinsic value of one
NOC
stock under the Base Case scenario is
558.75
USD.
Compared to the current market price of 497.7 USD,
Northrop Grumman Corp
is
Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Northrop Grumman Corp
Fundamental Analysis

Northrop Grumman’s heavy reliance on U.S. government defense spending makes it vulnerable to federal budget pressures, with any significant cuts to military expenditures potentially stalling revenue growth.
Northrop Grumman’s leadership in next-generation military technologies—particularly stealth aircraft, hypersonic systems, and autonomous platforms—positions it to benefit from ongoing modernization efforts within the U.S. Department of Defense.

Revenue & Expenses Breakdown
Northrop Grumman Corp
Balance Sheet Decomposition
Northrop Grumman Corp
Current Assets | 13.3B |
Cash & Short-Term Investments | 1.7B |
Receivables | 8.7B |
Other Current Assets | 2.9B |
Non-Current Assets | 35.2B |
Long-Term Investments | 349m |
PP&E | 12.3B |
Intangibles | 17.7B |
Other Non-Current Assets | 4.8B |
Free Cash Flow Analysis
Northrop Grumman Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Northrop Grumman Corp
Revenue
|
40.4B
USD
|
Cost of Revenue
|
-32.6B
USD
|
Gross Profit
|
7.8B
USD
|
Operating Expenses
|
-3.9B
USD
|
Operating Income
|
3.9B
USD
|
Other Expenses
|
-161m
USD
|
Net Income
|
3.7B
USD
|
NOC Profitability Score
Profitability Due Diligence
Northrop Grumman Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Northrop Grumman Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
NOC Solvency Score
Solvency Due Diligence
Northrop Grumman Corp's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Score
Northrop Grumman Corp's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NOC Price Targets Summary
Northrop Grumman Corp
According to Wall Street analysts, the average 1-year price target for
NOC
is 558.17 USD
with a low forecast of 481.77 USD and a high forecast of 662.55 USD.
Dividends
Current shareholder yield for NOC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NOC
stock under the Base Case scenario is
558.75
USD.
Compared to the current market price of 497.7 USD,
Northrop Grumman Corp
is
Undervalued by 11%.