Valuation models
price $277.61 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused149.29 – 244.21183.0252% overvaluedDCF · Perpetuity growth · 10y181.51 – 289.68221.1026% overvaluedDCF · EBITDA exit · 5y293.14 – 323.93308.1110% undervaluedDCF · EBITDA exit · 10y303.74 – 364.02332.4316% undervaluedP/E · peers172.94 – 270.53207.0834% overvaluedP/E · own history287.34 – 374.66346.7920% undervaluedPEG—241.8815% overvaluedEV/EBITDA · peers141.97 – 292.08235.8518% overvaluedEV/Revenue · peers105.21 – 212.22159.7974% overvaluedEarnings power value72.13 – 133.5096.82187% overvaluedDividend discount92.28 – 243.86138.95100% overvaluedWall St. consensus target—315.0012% belowCost of capital (WACC)—7.67%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
183.02
L3Harris closed at $277.61 — overvalued by 52% vs model.
149.29the model's range244.21
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
96.82 – 346.79
Wall St. target
315.00 12% below
Above model, 1y
16 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~6% recent)Moderate margins (7% net margin)Pays dividendsModerately volatile earningsStrong FCF yield (5.2%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.