Lockheed Martin Corporation logo LMT - Lockheed Martin Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 21
HOLD 15
SELL 1
STRONG
SELL
0
| PRICE TARGET: $631.57 DETAILS
HIGH: $700.00
LOW: $575.00
MEDIAN: $600.00
CONSENSUS: $631.57
UPSIDE: 12.01%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Mild
Trading 13.4% above fair value
Current Price $563.85
Bear Case $406.76 27.9% downside ($406.76 - $563.85) / $563.85 = -27.9% $22.60 × 18x
Fair Value $497.16 11.8% downside ($497.16 - $563.85) / $563.85 = -11.8% $22.60 × 22x
Bull Case $587.55 4.2% upside ($587.55 - $563.85) / $563.85 = 4.2% $22.60 × 26x

Adjust Assumptions

22.0x
22.6$

Key Value Driver

Through-cycle normalized EPS ($22.60)

Implied Market Multiple 25.0x

Plain-Language Summary

Using 7-year normalized EPS of $22.60 at a 22x cycle multiple, the base-case value is $497.16 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (37 analysts) $631.57
Analyst Range $575.00 – $700.00
Divergence from AlphaVal 21%

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing