Valuation Lockheed Martin Corporation

Equities

Market Closed - Nyse Other stock markets 01:30:02 06/06/2026 am IST			5-day change	1st Jan Change
523.76 ^USD	+0.91%		-1.26%	+8.29%

08/06	Embraer expects India to move ahead with military cargo jet tender in coming months	RE
06/06	US approves $1.5 billion sale of maritime helicopters to New Zealand	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	98,017	1,27,496	1,12,448	1,15,185	1,11,920	1,20,760	-	-
Change	-	30.08%	-11.8%	2.43%	-2.83%	7.9%	-	-
Enterprise Value (EV) ¹	1,06,089	1,40,378	1,28,465	1,32,972	1,29,499	1,35,056	1,34,090	1,32,582
Change	-	32.32%	-8.49%	3.51%	-2.61%	4.29%	-0.72%	-1.12%
P/E ratio	15.6x	22.5x	16.5x	21.8x	22.5x	17.5x	16.3x	15.2x
PBR	8.79x	13.3x	16.7x	18.4x	-	11.9x	10.4x	8.9x
PEG	-	-4.66x	0.6x	-1.1x	-6.12x	0.4x	2.2x	2.03x
Capitalization / Revenue	1.46x	1.93x	1.66x	1.62x	1.49x	1.53x	1.45x	1.38x
EV / Revenue	1.58x	2.13x	1.9x	1.87x	1.73x	1.71x	1.61x	1.51x
EV / EBITDA	10.1x	14.4x	12.9x	15.5x	13.8x	12x	11.4x	10.8x
EV / EBIT	11.6x	16.8x	15.1x	19x	16.8x	14.1x	13.3x	12.6x
EV / FCF	13.8x	22.9x	20.6x	25.2x	18.7x	20.4x	20.6x	19.5x
FCF Yield	7.26%	4.37%	4.85%	3.98%	5.33%	4.91%	4.85%	5.12%
Dividend per Share ²	10.6	11.4	12.15	12.75	-	13.89	14.49	15.29
Rate of return	2.98%	2.34%	2.68%	2.62%	-	2.65%	2.77%	2.92%
EPS ²	22.76	21.66	27.55	22.31	21.49	29.89	32.11	34.51
Distribution rate	46.6%	52.6%	44.1%	57.1%	-	46.5%	45.1%	44.3%
Net sales ¹	67,044	65,984	67,571	71,043	75,048	79,129	83,321	87,803
EBITDA ¹	10,487	9,752	9,937	8,572	9,418	11,245	11,777	12,323
EBIT ¹	9,123	8,348	8,507	7,013	7,731	9,584	10,075	10,556
Net income ¹	6,315	5,732	6,920	5,336	5,017	6,903	7,377	7,883
Net Debt ¹	8,072	12,882	16,017	17,787	17,579	14,296	13,330	11,822
Reference price ²	355.41	486.49	453.24	485.94	483.67	523.76	523.76	523.76
Nbr of stocks (in thousands)	2,75,786	2,62,074	2,48,099	2,37,035	2,31,398	2,30,564	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	28/01/25	29/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOCKHEED MARTIN CORPORATION	17.52x	1.71x	12.01x	2.65%	12TCr
BOEING	467.82x	1.97x	43.85x	-.--%	17TCr
AIRBUS SE	24.39x	1.58x	11.68x	1.88%	16TCr
DASSAULT AVIATION	20.24x	1.65x	14.01x	1.78%	2.67TCr
TEXTRON INC.	16.34x	1.13x	9.67x	0.09%	1.58TCr
EMBRAER S.A.	17.71x	1.12x	9.19x	2.29%	1TCr
JOBY AVIATION, INC.	-11.59x	84.68x	-13.77x	-.--%	939.38Cr
BETA TECHNOLOGIES, INC.	-8.09x	73.63x	-7.54x	-.--%	395.29Cr
CIRRUS AIRCRAFT LIMITED	9.8x	-	-	2.61%	168.53Cr
Average	61.57x	20.93x	9.89x	1.26%	5.79TCr
Weighted average by Cap.	165.87x	3.77x	21.68x	1.35%