What Is LHX Fair Value?
L3Harris (LHX) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, L3Harris (LHX) has a composite fair value estimate of $218.09 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $262.82, suggesting the stock is overvalued by 17.0%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$218.09
vs. current price of $262.82(-17.0%)
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 →
$266.72
+1.5%Fair Value
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 →
$204.01
-22.4%Overvalued
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 →
$166.57
-36.6%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.
$144.09
-45.2%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 $262.82 is 1.5% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.85B | $1.72B |
| Year 2 | $2.08B | $1.78B |
| Year 3 | $2.33B | $1.85B |
| Year 4 | $2.61B | $1.92B |
| Year 5 | $2.92B | $1.99B |
| Year 6 | $3.27B | $2.06B |
| Year 7 | $3.66B | $2.14B |
| Year 8 | $4.10B | $2.22B |
| Year 9 | $4.59B | $2.31B |
| Year 10 | $5.14B | $2.39B |
| Terminal Value | $96.68B | $44.97B |
What Are LHX's Key Financial Metrics?
Earnings & Growth
Current Price
$262.82
EPS (TTM)
$9.93
Forward P/E
19.5
Profit Margin
10.4%
Cash & Balance Sheet
Free Cash Flow
0
EBITDA
2.1B
Book Value
$102.78
Total Debt
7.9B
What Do Analysts Say About LHX?
Low
$269.00
Average
$339.50
High
$393.00
Upside
+29.2%
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 $218.09. The stock is currently trading at $262.82, which makes it overvalued 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 overvalued. The current price of $262.82 is 17.0% above our estimated fair value of $218.09.
What do Wall Street analysts say about LHX?
12 analysts cover L3Harris with a consensus rating of "Buy." The average price target is $339.50, ranging from $269.00 to $393.00. This implies 29.2% upside from the current price.