Northrop Grumman Corp
NYSE:NOC

Watchlist Manager
Northrop Grumman Corp Logo
Northrop Grumman Corp
NYSE:NOC
Watchlist
Price: 584.66 USD 2.85% Market Closed
Market Cap: 83.4B USD

Intrinsic Value

The intrinsic value of one NOC stock under the Base Case scenario is 590.28 USD. Compared to the current market price of 584.66 USD, Northrop Grumman Corp is Undervalued by 1%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NOC Intrinsic Value
590.28 USD
Undervaluation 1%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Northrop Grumman Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about NOC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NOC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Northrop Grumman Corp.

Explain Valuation
Compare NOC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

The company’s large-scale development programs, such as the B-21 Raider and advanced missile defense systems, carry high cost and schedule risks; even modest overruns could erode profitability and strain customer relationships.

Fierce competition from other major defense contractors, including Lockheed Martin and Raytheon Technologies, may curb Northrop Grumman’s ability to secure critical new contracts and maintain pricing power.

Bull Theses

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.

Its proven track record in delivering high-priority space and missile defense initiatives, along with classified programs, fosters long-term partnerships with the Pentagon and allied governments, underpinning stable revenue streams.

A strong balance sheet and solid cash flow generation enable continued research and development investments, strategic acquisitions, and shareholder returns through dividends and share repurchases.

Show More Less
How do you feel about NOC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Northrop Grumman Corp

Current Assets 14.1B
Cash & Short-Term Investments 2B
Receivables 9B
Other Current Assets 3.1B
Non-Current Assets 35.2B
Long-Term Investments 516m
PP&E 12.3B
Intangibles 17.7B
Other Non-Current Assets 4.7B
Current Liabilities 12.7B
Accounts Payable 2.8B
Accrued Liabilities 2.1B
Other Current Liabilities 7.8B
Non-Current Liabilities 20.6B
Long-Term Debt 15.2B
Other Non-Current Liabilities 5.4B
Efficiency

Free Cash Flow Analysis
Northrop Grumman Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Northrop Grumman Corp

Revenue
40.9B USD
Cost of Revenue
-33B USD
Gross Profit
7.9B USD
Operating Expenses
-3.9B USD
Operating Income
4.1B USD
Other Expenses
-79m USD
Net Income
4B USD
Fundamental Scores

NOC Profitability Score
Profitability Due Diligence

Northrop Grumman Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
51/100
Profitability
Score

Northrop Grumman Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

NOC Solvency Score
Solvency Due Diligence

Northrop Grumman Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
49/100
Solvency
Score

Northrop Grumman Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NOC Price Targets Summary
Northrop Grumman Corp

Wall Street analysts forecast NOC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NOC is 676.91 USD with a low forecast of 538.33 USD and a high forecast of 808.5 USD.

Lowest
Price Target
538.33 USD
8% Downside
Average
Price Target
676.91 USD
16% Upside
Highest
Price Target
808.5 USD
38% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NOC Insider Trading
Buy and sell transactions by insiders

NOC News

Other Videos
What is the Intrinsic Value of one NOC stock?

The intrinsic value of one NOC stock under the Base Case scenario is 590.28 USD.

Is NOC stock undervalued or overvalued?

Compared to the current market price of 584.66 USD, Northrop Grumman Corp is Undervalued by 1%.

Back to Top