NORTHROP GRUMMAN CORP /DE/ (NOC)
Search, Detection, Navigation, Guidance, Aeronautical Sys · Healthcare · $78.3B
Intrinsic Value (Consensus)
$362.37
Current Price
$551.21
Margin of Safety
-34.3%
34.3% Above Intrinsic Value
Value: $362
Price: $551
Valuation Model Estimates
Current Price: $551.21
DCF (Discounted Cash Flow)
$308.41
Graham Number
$277.15
Earnings Power Value
$282.33
Relative Value (P/E)
$581.60
Dividend Discount Model
$30.04
Consensus Value
$362.37
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
58
Profitability
25/25
Strength
19/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Strong profitability — ROE of 25% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $29.08
- EPS (Forward)
- $29.84
- Book Value
- $117.39
- P/E Ratio
- 20.0
- Forward P/E
- 19.5
- PEG Ratio
- —
- ROE
- 25.1%
- Debt/Equity
- 94%
- Revenue Growth
- 2.2%
- Earnings Growth
- 2.6%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance