What Is LHX Fair Value?
L3Harris (LHX) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, L3Harris (LHX) has a composite fair value estimate of $230.59 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $286.82, suggesting the stock is overvalued by 19.6%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$230.59
vs. current price of $286.82(-19.6%)
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 →
$281.36
-1.9%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 →
$239.27
-16.6%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 →
$165.05
-42.5%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.
$150.31
-47.6%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 $286.82 is 1.9% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.87B | $1.73B |
| Year 2 | $2.10B | $1.80B |
| Year 3 | $2.37B | $1.88B |
| Year 4 | $2.68B | $1.97B |
| Year 5 | $3.02B | $2.05B |
| Year 6 | $3.40B | $2.14B |
| Year 7 | $3.84B | $2.24B |
| Year 8 | $4.33B | $2.34B |
| Year 9 | $4.88B | $2.44B |
| Year 10 | $5.50B | $2.55B |
| Terminal Value | $102.46B | $47.45B |
What Are LHX's Key Financial Metrics?
Earnings & Growth
Current Price
$286.82
EPS (TTM)
$9.12
Forward P/E
21.0
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
$285.00
Average
$378.17
High
$443.00
Upside
+31.8%
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 $230.59. The stock is currently trading at $286.82, 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 $286.82 is 19.6% above our estimated fair value of $230.59.
What do Wall Street analysts say about LHX?
18 analysts cover L3Harris with a consensus rating of "Buy." The average price target is $378.17, ranging from $285.00 to $443.00. This implies 31.8% upside from the current price.