What Is LHX Fair Value?
L3Harris (LHX) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, L3Harris (LHX) has a composite fair value estimate of $298.83 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $234.72, suggesting the stock is undervalued by 27.3%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$298.83
vs. current price of $234.72(+27.3%)
How Is LHX Fair Value Calculated?
Four independent models estimate what LHX is worth. Each uses different inputs and assumptions. The composite blends them by weight.
LHX Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$362.85
+54.6%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$464.49
+97.9%Undervalued
Inputs used
LHX Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$170.52
-27.4%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$148.46
-36.8%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $234.72 is 54.6% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.81B | $1.69B |
| Year 2 | $2.03B | $1.78B |
| Year 3 | $2.28B | $1.88B |
| Year 4 | $2.56B | $1.98B |
| Year 5 | $2.87B | $2.08B |
| Year 6 | $3.22B | $2.19B |
| Year 7 | $3.62B | $2.31B |
| Year 8 | $4.06B | $2.43B |
| Year 9 | $4.56B | $2.56B |
| Year 10 | $5.12B | $2.70B |
| Terminal Value | $127.71B | $67.35B |
What Are LHX's Key Financial Metrics?
Earnings & Growth
Current Price
$234.72
EPS (TTM)
$9.92
Forward P/E
17.4
Profit Margin
8.2%
Cash & Balance Sheet
Free Cash Flow
1.6B
EBITDA
4.1B
Book Value
$106.80
Total Debt
11B
What Do Analysts Say About LHX?
Low
$241.00
Average
$320.94
High
$393.00
Upside
+36.7%
LHX Fair Value FAQ
What is the fair value of LHX?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), LHX's estimated fair value is $298.83. The stock is currently trading at $234.72, which makes it undervalued by our analysis.
How is LHX's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is LHX overvalued or undervalued?
Based on our analysis, LHX is undervalued. The current price of $234.72 is 27.3% below our estimated fair value of $298.83.
What do Wall Street analysts say about LHX?
17 analysts cover L3Harris with a consensus rating of "Buy." The average price target is $320.94, ranging from $241.00 to $393.00. This implies 36.7% upside from the current price.