In partnership with

Start learning AI in 2025

Everyone talks about AI, but no one has the time to learn it. So, we found the easiest way to learn AI in as little time as possible: The Rundown AI.

It's a free AI newsletter that keeps you up-to-date on the latest AI news, and teaches you how to apply it in just 5 minutes a day.

Plus, complete the quiz after signing up and they’ll recommend the best AI tools, guides, and courses – tailored to your needs.

Sign up to start learning.

L3 Harris DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.4224%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 4%

Do you follow us on X / Twitter Yet?

FOLLOW US HERE

Historical Data

Revenue growth in the last 10 years (CAGR): 13.54%

Earnings growth in the last 10 years (CAGR): 16.58%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 13.82%

Future Assumptions

End of Year FCF growth: 6%

Growth until end of 2026: 8%

Growth until end of 2034: 6%

Perpetual growth: 3%

Net Debt: 11.735B

Outstanding Stock Options Present Value Assumption: $0.098B

Restricted Stock Units Present Value Assumption: $0.231B

Stock Valuation based on these assumptions: $541

Last update 05/18/2025

CONNECT WITH ME ON LINKEDIN

SUBSCRIBE TO MY YOUTUBE CHANNEL

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in L3 Harris (LHX) and I don’t plan to add a position in the coming days.