image
Industrials - Aerospace & Defense - NYSE - US
$ 218.0
-1.11 %
$ 40.8 B
Market Cap
25.61
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one LHX stock under the worst case scenario is HIDDEN Compared to the current market price of 218 USD, L3Harris Technologies, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one LHX stock under the base case scenario is HIDDEN Compared to the current market price of 218 USD, L3Harris Technologies, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one LHX stock under the best case scenario is HIDDEN Compared to the current market price of 218 USD, L3Harris Technologies, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart LHX

image
$260.0$260.0$250.0$250.0$240.0$240.0$230.0$230.0$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
21.3 B REVENUE
9.82%
1.92 B OPERATING INCOME
34.50%
1.51 B NET INCOME
23.23%
2.56 B OPERATING CASH FLOW
22.09%
-263 M INVESTING CASH FLOW
96.25%
-2.22 B FINANCING CASH FLOW
-48.41%
5.13 B REVENUE
-7.08%
525 M OPERATING INCOME
-7.73%
386 M NET INCOME
-15.35%
-42 M OPERATING CASH FLOW
-3.72%
744 M INVESTING CASH FLOW
764.29%
-805 M FINANCING CASH FLOW
12.02%
Balance Sheet L3Harris Technologies, Inc.
image
Current Assets 8.22 B
Cash & Short-Term Investments 615 M
Receivables 4.68 B
Other Current Assets 2.92 B
Non-Current Assets 33.8 B
Long-Term Investments 0
PP&E 2.81 B
Other Non-Current Assets 31 B
11.14 %6.96 %6.68 %73.75 %Total Assets$42.0b
Current Liabilities 7.63 B
Accounts Payable 2 B
Short-Term Debt 1.16 B
Other Current Liabilities 4.47 B
Non-Current Liabilities 14.8 B
Long-Term Debt 10.9 B
Other Non-Current Liabilities 3.91 B
8.94 %5.15 %19.95 %48.51 %17.44 %Total Liabilities$22.4b
EFFICIENCY
Earnings Waterfall L3Harris Technologies, Inc.
image
Revenue 21.3 B
Cost Of Revenue 15.8 B
Gross Profit 5.52 B
Operating Expenses 3.57 B
Operating Income 1.92 B
Other Expenses 406 M
Net Income 1.51 B
25b25b20b20b15b15b10b10b5b5b0021b(16b)6b(4b)2b(406m)2bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
25.90% GROSS MARGIN
25.90%
8.99% OPERATING MARGIN
8.99%
7.04% NET MARGIN
7.04%
7.70% ROE
7.70%
3.58% ROA
3.58%
5.11% ROIC
5.11%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis L3Harris Technologies, Inc.
image
3b3b2b2b2b2b1b1b500m500m00201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 1.51 B
Depreciation & Amortization 1.29 B
Capital Expenditures -408 M
Stock-Based Compensation 97 M
Change in Working Capital -529 M
Others -519 M
Free Cash Flow 2.15 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets L3Harris Technologies, Inc.
image
Wall Street analysts predict an average 1-year price target for LHX of $274 , with forecasts ranging from a low of $240 to a high of $300 .
LHX Lowest Price Target Wall Street Target
240 USD 10.09%
LHX Average Price Target Wall Street Target
274 USD 25.48%
LHX Highest Price Target Wall Street Target
300 USD 37.61%
Price
Max Price Target
Min Price Target
Average Price Target
300300280280260260240240220220200200180180Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.58% DIVIDEND YIELD
1.2 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
5.0005.0004.5004.5004.0004.0003.5003.5003.0003.0002.5002.5002.0002.0001.5001.5001.0001.0000.5000.5000.0000.0000.470.50.530.570.6850.851.021.121.141.161.20.470.50.530.570.6850.851.021.121.141.161.20.50.530.570.6850.750.851.021.121.141.160.51.940.532.060.572.200.6852.510.752.870.853.401.024.081.124.481.144.561.164.642.402015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership L3Harris Technologies, Inc.
image
Sold
0-3 MONTHS
1.81 M USD 2
3-6 MONTHS
1.06 M USD 1
6-9 MONTHS
8.04 M USD 2
9-12 MONTHS
24.7 M USD 3
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
L3Harris Receives $214 Million in Orders to Support German Armed Forces ROCHESTER, N.Y.--(BUSINESS WIRE)--L3Harris Technologies (NYSE: LHX) has received multiple orders expected to total $214 million under Germany's Digitalization – Land Based Operations (D-LBO) program. These orders include delivery of interoperable communication systems to enhance the operational capabilities of the German armed forces. “Resilient and immediate communication among allies is crucial for countering threats posed by aggressive adversaries,” said Sam Mehta, President, Communication S. businesswire.com - 1 week ago
L3 Harris tapped to modify Qatari jet as potential new Air Force One after years of Boeing delays L3Harris Technologies is set to work on modifications to a used Qatari Boeing 747 that could be used as a new Air Force One aircraft. Boeing's modifications on a pair of 747 jumbo jets to become the new Air Force One aircraft is years behind schedule and more than $2 billion over budget. cnbc.com - 2 weeks ago
US tasked L3Harris to ready interim presidential plane by year-end, WSJ says The U.S. government has commissioned defense contractor L3Harris Technologies to overhaul a Boeing 747 formerly used by the Qatari government to use as an interim Air Force One, the Wall Street Journal reported on Thursday. reuters.com - 2 weeks ago
L3Harris Technologies: A Steady Course In A Changing World L3Harris Technologies, a major defense contractor, has a strong order backlog of $34 billion and expects a revenue boost from expanding space and aviation programs. The company's flexible business model and strategic acquisitions, like Aerojet Rocketdyne, position it well in niche markets such as tactical communications and electronic warfare. Despite high competition and dependence on the US defense budget, L3Harris shows strong financials, with a 2024 net income of $1.502 billion and a 7% net margin. seekingalpha.com - 2 weeks ago
L3Harris to Present at Three Upcoming Investor Conferences MELBOURNE, Fla.--(BUSINESS WIRE)--L3Harris Technologies (NYSE: LHX) Chief Financial Officer and Aerojet Rocketdyne President Ken Bedingfield will present at Barclays Americas Select Franchise Conference in London at 8:30 a.m. local (3:30 a.m. ET) on Tuesday, May 6. The presentation will stream live on the L3Harris website, with a recording available after the event. Bedingfield will also present at the Wolfe Research Conference at 12:50 p.m. ET on Thursday, May 22, in New York City. The present. businesswire.com - 3 weeks ago
L3Harris Technologies: Attractive Growth At A Discount Despite a 2% stock price decline, L3Harris Technologies remains a buy due to its strong market position and better performance than the S&P 500. The company's diverse segments, particularly Communication Systems, show significant growth potential, with a focus on cyber, ISR, and hypersonics. First quarter earnings reveal mixed results, with overall sales down but profits growing, particularly in Communication Systems and Aerojet Rocketdyne. seekingalpha.com - 3 weeks ago
L3Harris Technologies, Inc. (LHX) Q1 2025 Earnings Call Transcript L3Harris Technologies, Inc. (NYSE:LHX ) Q1 2025 Earnings Conference Call April 24, 2025 10:30 AM ET Company Participants Dan Gittsovich – Vice President-Investor Relations Chris Kubasik – Chair and Chief Executive Officer Ken Bedingfield – Senior Vice President, Chief Financial Officer and President-Aerojet Rocketdyne Conference Call Participants Seth Seifman – J.P. Morgan Ronald Epstein – Bank of America Doug Harned – Bernstein Sheila Kahyaoglu – Jefferies Matt Akers – Wells Fargo Noah Poponak – Goldman Sachs Robert Stallard – Vertical Research Partners Myles Walton – Wolfe Research Jason Gursky – Citigroup Michael Ciarmoli – Truist Securities Peter Arment - Baird Operator Greetings. seekingalpha.com - 3 weeks ago
L3Harris Beats on Q1 Earnings, Lowers '25 Revenue View LHX's Q1 revenues of $5.13 billion miss the Zacks Consensus Estimate by 1.9% and decline 1.5% year over year. zacks.com - 3 weeks ago
L3Harris (LHX) Q1 Earnings: Taking a Look at Key Metrics Versus Estimates The headline numbers for L3Harris (LHX) give insight into how the company performed in the quarter ended March 2025, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 3 weeks ago
L3Harris (LHX) Surpasses Q1 Earnings Estimates L3Harris (LHX) came out with quarterly earnings of $2.41 per share, beating the Zacks Consensus Estimate of $2.32 per share. This compares to earnings of $3.06 per share a year ago. zacks.com - 3 weeks ago
L3Harris cuts 2025 forecasts on aviation business divestiture U.S. defense contractor L3Harris Technologies on Thursday cut its full-year profit and revenue forecasts after missing quarterly sales expectations, citing decreased volumes in its space unit and the divestment of its aviation solutions business. reuters.com - 3 weeks ago
Will Segmental Sales Bolster L3Harris Technologies' Q1 Earnings? LHX's Q1 results are expected to reflect robust top-line performance from three of its four business segments. zacks.com - 3 weeks ago
8. Profile Summary

L3Harris Technologies, Inc. LHX

image
COUNTRY US
INDUSTRY Aerospace & Defense
MARKET CAP $ 40.8 B
Dividend Yield 0.58%
Description L3Harris Technologies, Inc., an aerospace and defense technology company, provides mission-critical solutions for government and commercial customers worldwide. The company's Integrated Mission Systems segment provides multi-mission intelligence, surveillance, and reconnaissance (ISR) systems; and communication systems, as well as fleet management support, sensor development, modification, and periodic depot maintenance services for ISR and airborne missions. It also manufactures and integrates mission systems for maritime platforms, such as signals intelligence and multi-intelligence platforms; unmanned surface and undersea autonomous solutions; and power and ship control systems and other electronic and electrical products and systems. In addition, this segment offers advanced electro-optical and infrared solutions. Its Space and Airborne Systems segment offers space payloads, sensors, and full-mission solutions; classified intelligence and cyber defense solutions; mission avionics; and electronic warfare systems. The company's Communication Systems segment provides tactical communications; broadband secured mobile networked communication equipment, including airborne, space, and surface data link terminals, ground stations, and transportable tactical satellite communication (SATCOM) systems for use in manned aircraft, unmanned aerial vehicles, and naval ships; and helmet and weapon mounted integrated night vision systems. This segment also offers radios, systems applications, and equipment for critical public safety and professional communications; and SATCOM terminals and battlefield management networks. Its Aviation Systems segment offers defense aviation products; commercial pilot training; and mission networks solutions for air traffic management. The company was formerly known as Harris Corporation and changed its name to L3Harris Technologies, Inc. in June 2019. L3Harris Technologies, Inc. was founded in 1895 and is headquartered in Melbourne, Florida.
Contact 1025 West NASA Boulevard, Melbourne, FL, 32919 https://www.l3harris.com
IPO Date Dec. 31, 1981
Employees 47000
Officers Mr. Kenneth L. Bedingfield Senior Vice President, Chief Financial Officer & President of Aerojet Rocketdyne John P. Cantillon Vice President & Principal Accounting Officer Mr. Edward J. Zoiss President of Space & Airborne Systems Mr. Samir B. Mehta President of Communication Systems Segment Dr. Andrew Puryear Vice President & Chief Technology Officer Ms. Kimberly A. Mackenroth Vice President & Chief Information Officer Mr. Christopher E. Kubasik CPA Chairman & Chief Executive Officer Mr. Jonathan P. Rambeau President of Integrated Missions Systems (IMS) Segment Mr. David W. Zack Vice President of Operations & Program Excellence Mr. Daniel Gittsovich Vice President of Investor Relations & Corporate Development