Lockheed Martin Corp
Lockheed Martin is a global defense technology company driving innovation and advancing scientific discovery. Our all-domain mission solutions and 21st Century Security vision accelerate the delivery of transformative technologies to ensure those we serve always stay ahead of ready.
A large-cap company with a $144.1B market cap.
Current Price
$622.79
+0.83%GoodMoat Value
$562.38
9.7% overvaluedLockheed Martin Corp (LMT) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
LMT DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Lockheed Martin Corp (LMT). Estimate the intrinsic value of LMT stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $21.49. Free cash flow: $6.91B. FCF growth rate: 2.88%. WACC: 10.00%. Shares outstanding: 231.4M. GoodMoat fair value: $562.38.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateLockheed Martin Corp's true worth.