Discounted Cash Flow
L3harris Technologies, Inc. /De/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $7.5b | $324.0m | $772.0m | 4.3% | $2.61 |
| 2017 | $5.9b (-21.0%) | $553.0m (70.7%) | $450.0m (-41.7%) | 9.4% (116.0%) | $4.50 (72.4%) |
| 2018 | $6.2b (4.8%) | $719.0m (30.0%) | $615.0m (36.7%) | 11.6% (24.1%) | $6.04 (34.2%) |
| 2019 | $6.8b (10.0%) | $951.0m (32.3%) | $1.0b (66.5%) | 14.0% (20.2%) | $8.03 (32.9%) |
| 2021 | $18.2b (167.5%) | $-1.0m (-100.1%) | $2.4b (139.1%) | -0.0% (-100.0%) | $9.17 (14.2%) |
| 2022 | $17.1b (-6.2%) | $1.1b (106200.0%) | $1.9b (-22.1%) | 6.2% (113239.3%) | $5.54 (-39.6%) |
| 2023 | $19.4b (13.8%) | $1.2b (12.9%) | $1.6b (-13.6%) | 6.2% (-0.8%) | $6.47 (16.8%) |
| 2024 | $21.3b (9.8%) | $1.5b (26.2%) | $2.2b (30.6%) | 7.1% (14.9%) | $7.91 (22.3%) |
| 2025 | $21.9b (2.5%) | $1.6b (6.2%) | $2.7b (24.7%) | 7.3% (3.6%) | $8.57 (8.3%) |
| 2026 | $21.9b (0.0%) | $1.6b (0.0%) | $2.7b (0.0%) | 7.3% (0.0%) | $8.57 (0.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.