Valuation models
price $557.54 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused484.47 – 1,143.50694.5920% undervaluedDCF · Perpetuity growth · 10y535.95 – 1,245.60762.2727% undervaluedDCF · EBITDA exit · 5y690.36 – 763.83726.0723% undervaluedDCF · EBITDA exit · 10y721.17 – 870.17791.9630% undervaluedP/E · peers600.95 – 1,034.49742.3125% undervaluedP/E · own history412.66 – 667.34518.078% overvaluedPEG—237.12135% overvaluedEV/EBITDA · peers688.08 – 938.59734.8524% undervaluedEV/Revenue · peers393.99 – 716.47451.2024% overvaluedEarnings power value188.19 – 395.75264.95110% overvaluedDividend discount199.67 – 570.73356.8056% overvaluedWall St. consensus target—615.009% belowCost of capital (WACC)—5.76%—
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
694.59
Northrop Grumman closed at $557.54 — undervalued by 20% vs model.
484.47the model's range1,143.50
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
237.12 – 791.96
Wall St. target
615.00 9% below
Below model, 1y
30 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~3% recent)Moderate margins (10% net margin)Pays dividendsHighly cyclical earnings
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.