Valuation models
price $636.95 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused747.63 – 1,463.08996.3336% undervaluedDCF · Perpetuity growth · 10y804.57 – 1,566.911,069.5240% undervaluedDCF · EBITDA exit · 5y789.08 – 866.40826.6823% undervaluedDCF · EBITDA exit · 10y840.61 – 996.81914.9130% undervaluedP/E · peers597.40 – 868.17654.523% undervaluedP/E · own history487.41 – 566.98537.2319% overvaluedPEG—488.9430% overvaluedEV/EBITDA · peers482.15 – 677.84539.1218% overvaluedEV/Revenue · peers500.44 – 851.22662.974% undervaluedEarnings power value215.55 – 398.17285.07123% overvaluedDividend discount286.58 – 1,018.97469.5636% overvaluedWall St. consensus target—615.004% aboveCost of capital (WACC)—6.29%—
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
996.33
Lockheed Martin closed at $636.95 — undervalued by 36% vs model.
747.63the model's range1,463.08
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
285.07 – 1,069.52
Wall St. target
615.00 4% above
Below model, 1y
21 of 31 days
How it is valued
Valued asMature & stable
Low/slowing growth (~5% recent)Moderate margins (7% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 3.2x)
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.