Lockheed Martin (LMT)
Aeroespacial y defensa
The largest U.S. defense contractor (F-35, precision missiles, helicopters, satellites): a moat of security clearance barriers + decades-long program incumbency, a record backlog of $193.6bn (+11%) and ROIC ~32%. But at ~$558 it trades at ~16× — below the floor of the aerospace band (15-22x EV/EBIT) and the cheapest multiple among the large contractors — penalized by one-off losses on fixed-price programs that have already been recognized. 5-year base ~$879 (+12%/year): Undervalued.
- Price
- $558.43
- Intrinsic value (5y, base)
- $879
- Total annual return (5y)
- 11.9%
- Status (nominal)
- Undervalued
- Margin of safety
- +28%
The essentials
- Lockheed Martin is the largest defense contractor in the world by sales: Aeronautics (F-35/C-130/F-16, 40% of revenue), Missiles and Fire Control (PAC-3/THAAD/HIMARS/Javelin, 19%), Rotary and Mission Systems (Sikorsky helicopters, Aegis naval systems, 23%) and Space (satellites, GPS III, Orion, Trident II, 17%). The F-35 alone is 27% of consolidated revenue and 67% of Aeronautics. Record backlog of $193.6bn (+11%), 72% of sales to the U.S. government.
- Operating income was depressed in FY2024-25 (~$1.5-2.0bn/year) by 'reach-forward' losses — the one-time recognition of the total estimated loss on fixed-price contracts — on classified Aeronautics and MFC programs (2024) and on the RMS CMHP/TUHP helicopter programs (2025). These are one-off catch-ups on specific contracts, not a structural trend in the business: the TTM margin (~11.9%) already shows a recovery toward the ~12.6% historical level of FY22-23.
- At ~$558 it trades at ~16× EV/EBIT — below the floor of the aerospace band (15-22x) and the cheapest multiple among the large contractors (peers in the group trade meaningfully richer on earnings), despite ROIC ~32% and a backlog at record highs. It is the inverse pattern of a momentum stock: the market penalizes recent GAAP results and does not distinguish the one-off from the structural.
Intrinsic value — two valuation methods
Total return at 5 years: 11.9%/year = 9.5% appreciation + 2.4% dividend. The target price ($879) is ex-dividend; the $80 in dividends collected over 5 years are added separately.
By both methods, the value today (DCF $920 · Multiples $775) exceeds the market price ($558).
Pillars of the analysis
The verdict — today vs 5 years
Today — fairly valued: at $558 trades ~28.0% below its value discounted to today (~$775); the discount is positive but does not reach the margin of safety we require (≥38%).
At 5 years — Infravalorado: the target price ($879) plus dividends yield above the required average return (10%) — the business compounds.
The bridge: the return at 5 years exceeds the risk-free rate (4.5%) — but the discount does not reach the required margin of safety (≥38%). To require a 15% annual return, it would need to be bought at ~$490.
Thesis
The business
Lockheed Martin is the largest defense contractor in the world: a moat of security clearance barriers + decades-long program incumbency (F-35, Trident II, Aegis) + extremely high switching costs for the government customer, with ROIC ~32% (with book equity kept very low by years of buybacks) and a record backlog of $193.6bn (+11%). The F-35 is the anchor program (27% of consolidated revenue). The first-order risk is the recognition of one-off losses on fixed-price contracts, already materialized in FY2024-25.
The valuation
A defense contractor is valued on EV/EBIT over operating income (stock-based compensation is low, ~0.4% of revenue, with no SBC trap). At ~$558, that is ~16× — below the floor of the aerospace band (15-22x) and the cheapest multiple among the large contractors in the group, which generally trade richer on earnings. The market penalizes operating margin hit by the FY2024-25 reach-forward losses, without distinguishing the one-off catch-up from the business's value-generating capacity.
The base scenario projects operating income growing ~6.4%/year (backlog converting at a good pace + margin recovering toward, without exceeding, the ~12.6% historical level of FY22-23) from ~$9.2bn to ~$12.5bn in five years, at an exit multiple of 16x — in the low end of the aerospace band (15-22x, at the level of General Dynamics), a modest reversion from the ~14.8x of today that recognizes fixed-price contract risk without crediting a full re-rating. With the buyback (decelerating from $7.9bn in FY22 to $2.25bn TTM), that produces ~$879/share → a total return of +12%/year.
The margin of safety
It trades at a real discount to value, though short of the required margin of safety. Operating income compounds ~36% over five years (~$9.2bn → ~$12.5bn) and the multiple recovers from a level currently below the floor of its own archetype toward the low end of the band (General Dynamics' level) — a partial, disciplined correction, not a full re-rating: reach-forward losses recurred in FY24 and FY25, so the base case does not assume they disappear entirely. The verdict is Undervalued. The adverse scenario (new reach-forward losses + OTA pressure + multiple compressing to the floor of the band) still leaves the value close to today's price; the favorable scenario (backlog accelerating + margin recovering above the historical level + multiple at the top of the band) is a much larger upside. This is the pattern of a quality franchise penalized by ugly recent GAAP results, not of a broken business.
What to watch
Three things. First, new reach-forward losses: if they appear on other fixed-price contracts (not just the ones already recognized), the margin-recovery thesis weakens — this is the central disconfirming factor. Second, the U.S. defense budget: 72% of sales depends on annual Congressional appropriations, with risk of cuts or prolonged government shutdowns. Third, competition from non-traditional contractors favored by other transaction authority (OTA) on new programs. The gauge is simple: if operating margin keeps recovering quarter over quarter without new large charges, the re-rating toward the aerospace band is a matter of time.
Educational / informational. Does not constitute investment advice.
