NEW Our free Dividend Tracker is live — see what your stocks pay you
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

Northrop Grumman Corporation NOC | NYSE

$483.42 -$21.19 | -4.20%
SIGNAL:Signal available — unlock to view |2026-08-24 |F&G 22 |RSI 26.6

Company Overview:

Market Cap: $68.68B
Trailing PE: 15.4x
FWD PE *: 16.5x
Payout Ratio (TTM): 29.9%
52-Week Range: $479.02 - $774.00

* Forward PE is based on street estimates.

10 Year NOC Performance Metrics:

Total Return (with DRIP): 164.2% (10.20% CAGR)
Total Return (no DRIP): 154.9% (9.81% CAGR)
Share Price: 125.9% (8.49% CAGR)
Yield on Cost (with DRIP): 5.40%
Total Invested: $10,000
Total Value (with DRIP): $26,424
Total Return $ (with DRIP): $16,424
Dividend Increase: 174.4% (10.91% CAGR)
Dividend Yield (FWD): 2.04% ($9.88)
NOC 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
NOC Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
NOC Price CAGR:1Y: -20.66%2Y: -4.32%5Y: 6.06%10Y: 8.49%
NOC Dividend Charts
NOC - Dividends
NOC Dividend CAGR:1Y: 6.93%2Y: 9.50%5Y: 9.49%10Y: 10.62%
NOC - Dividend Payout Ratio
NOC Dividend Payout Ratio CAGR:1Y: 13.45%2Y: -0.23%5Y: 6.05%10Y: 0.17%
NOC - Dividend to Free Cash Flow Ratio
NOC Dividend to FCF Ratio CAGR:1Y: -31.14%2Y: 14.40%5Y: 2.92%10Y: -0.52%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

NOC Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

NOC - Revenue
NOC Revenue CAGR:1Y: 5.07%2Y: 3.17%5Y: 3.51%10Y: 6.13%
NOC - Earnings Per Share (EPS)
NOC EPS CAGR:1Y: -5.77%2Y: 9.89%5Y: 3.65%10Y: 10.42%
NOC - Net Income
NOC Net Income CAGR:1Y: -6.81%2Y: 7.88%5Y: 1.08%10Y: 7.78%
NOC - EBITDA
NOC EBITDA CAGR:1Y: -13.03%2Y: 3.51%5Y: -0.49%10Y: 6.42%
NOC - Free Cash Flow
NOC Free Cash Flow CAGR:1Y: 53.53%2Y: -5.92%5Y: 4.15%10Y: 8.54%
NOC - Free Cash Flow / Share
NOC Free Cash Flow / Share CAGR:1Y: 55.26%2Y: -4.15%5Y: 6.79%10Y: 11.14%
NOC - Operating Income
NOC Operating Income CAGR:1Y: -23.09%2Y: 0.27%5Y: 0.98%10Y: 3.24%
NOC - Gross Profit
NOC Gross Profit CAGR:1Y: -4.03%2Y: -1.61%5Y: 0.75%10Y: 4.12%
NOC - Shares Outstanding
NOC Shares Outstanding CAGR:1Y: -1.11%2Y: -1.81%5Y: -2.49%10Y: -2.40%
NOC - Share Buybacks
NOC Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NOC - Stock-Based Comp
NOC Stock-Based Comp CAGR:1Y: 45.00%2Y: 5.61%5Y: 5.68%10Y: 2.35%
NOC - Expenses
NOC Expenses CAGR:1Y: 30.74%2Y: -2.85%5Y: 5.60%10Y: 5.73%
NOC - Revenue by Segment
NOC Revenue CAGR:1Y: 5.07%2Y: 3.17%5Y: 3.51%10Y: 6.13%
NOC - Revenue by Region
NOC Revenue CAGR:1Y: 5.07%2Y: 3.17%5Y: 3.51%10Y: 6.13%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

NOC - REVENUE: Actual + Estimates
NOC Actual Revenue CAGR:1Y: 5.07%2Y: 3.17%5Y: 3.51%10Y: 6.13%
NOC - EPS: Actual + Estimates
NOC Actual EPS CAGR:1Y: -5.77%2Y: 9.89%5Y: 3.65%10Y: 10.42%
NOC - NET INCOME: Actual + Estimates
NOC Actual Net Income CAGR:1Y: -6.81%2Y: 7.88%5Y: 1.08%10Y: 7.78%
NOC - EBITDA: Actual + Estimates
NOC Actual EBITDA CAGR:1Y: -13.03%2Y: 3.51%5Y: -0.49%10Y: 6.42%

Ratios, Profit Margins & Return on Capital:

NOC - Net Profit Margin
NOC Net Profit Margin CAGR:1Y: -11.29%2Y: 4.57%5Y: -2.35%10Y: 1.56%
NOC - Gross Profit Margin
NOC Gross Profit Margin CAGR:1Y: -8.67%2Y: -4.63%5Y: -2.67%10Y: -1.90%
NOC - Price to Earnings
NOC Price to Earnings CAGR:1Y: 8.08%2Y: -1.56%5Y: 3.23%10Y: -1.56%
NOC - Price To Sales Ratio
NOC Price To Sales Ratio CAGR:1Y: -4.13%2Y: 2.94%5Y: 0.80%10Y: -0.03%
NOC - Return on Capital Employed
NOC Return on Capital Employed CAGR:1Y: -26.02%2Y: -3.35%5Y: -1.20%10Y: -3.54%
NOC - Return on Invested Capital
NOC Return on Invested Capital CAGR:1Y: -14.48%2Y: 5.92%5Y: -3.52%10Y: -4.36%

Compare stocks side-by-side

NOC Dividends Info:

Annual Dividend: $9.88
Forward Yield: 2.04%
Ex-Dividend Date: 2026-08-31
Lifetime Dividends / Share: $101.78

NOC Dividend History: Dates, Payments & Yield list

Below is a schedule of all NOC dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
08/31/202609/16/2026$2.4701.83%1.86%$530.78
06/01/202606/17/2026$2.4701.83%1.8%$550.15
02/23/202603/11/2026$2.3101.27%1.26%$733.18
12/01/202512/17/2025$2.3101.69%1.64%$564.19
09/02/202509/17/2025$2.3101.57%1.6%$577.08
06/02/202506/18/2025$2.3101.91%1.87%$494.65
03/03/202503/19/2025$2.0601.74%1.68%$491.52
12/02/202412/18/2024$2.0601.7%1.76%$467.66
09/03/202409/18/2024$2.0601.58%1.58%$521.63
05/24/202406/12/2024$2.0601.77%1.93%$427.15
02/23/202403/13/2024$1.8701.62%1.63%$458.23
11/24/202312/13/2023$1.8701.59%1.54%$485.01
08/25/202309/13/2023$1.8701.74%1.75%$426.31
05/26/202306/14/2023$1.8701.71%1.67%$447.90
02/24/202303/15/2023$1.7301.47%1.54%$448.90
11/25/202212/14/2022$1.7301.31%1.3%$531.78
08/26/202209/14/2022$1.7301.43%1.43%$484.88
05/27/202206/15/2022$1.7301.47%1.51%$458.45
02/25/202203/16/2022$1.5701.53%1.48%$424.43
11/26/202112/15/2021$1.5701.77%1.66%$378.82
08/27/202109/15/2021$1.5701.72%1.77%$355.74
05/28/202106/16/2021$1.5701.72%1.69%$372.21
02/26/202103/17/2021$1.4501.99%1.87%$310.57
11/27/202012/16/2020$1.4501.9%1.92%$302.01
08/28/202009/16/2020$1.4501.68%1.69%$343.47
05/29/202006/17/2020$1.4501.73%1.8%$322.29
02/21/202003/11/2020$1.3201.45%1.66%$317.85
11/29/201912/18/2019$1.3201.5%1.56%$338.70
09/06/201909/25/2019$1.3201.44%1.41%$375.01
05/31/201906/19/2019$1.3201.74%1.68%$315.19
02/22/201903/13/2019$1.2001.66%1.72%$279.16
11/30/201812/19/2018$1.2001.85%1.89%$253.35
08/24/201809/12/2018$1.2001.61%1.58%$303.53
06/01/201806/20/2018$1.2001.45%1.54%$312.08
03/02/201803/21/2018$1.1001.28%1.27%$347.22
12/01/201712/20/2017$1.0001.34%1.3%$306.62
08/24/201709/13/2017$1.0001.49%1.5%$266.70
06/01/201706/21/2017$1.0001.55%1.54%$260.29
03/02/201703/22/2017$0.9001.48%1.49%$241.14
12/01/201612/21/2016$0.9001.45%1.54%$233.15
08/25/201609/14/2016$0.9001.69%1.72%$208.81
06/02/201606/22/2016$0.9001.69%1.68%$214.89
02/25/201603/16/2016$0.8001.66%1.67%$191.57
11/25/201512/16/2015$0.8001.7%1.69%$189.75
08/27/201509/16/2015$0.8001.92%1.87%$170.96
05/28/201506/17/2015$0.8001.99%1.96%$162.87
02/26/201503/18/2015$0.7001.68%1.72%$162.84
11/26/201412/17/2014$0.7001.98%1.95%$143.62
08/28/201409/17/2014$0.7002.21%2.11%$132.57
05/29/201406/18/2014$0.7002.33%2.31%$121.44
02/27/201403/19/2014$0.6102.03%1.99%$122.88
11/27/201312/18/2013$0.6102.14%2.19%$111.48
08/29/201309/18/2013$0.6102.62%2.47%$98.59
05/23/201306/12/2013$0.6103.03%2.95%$82.61
02/28/201303/20/2013$0.5503.35%3.21%$68.64
11/21/201212/12/2012$0.5503.39%3.23%$68.15
08/23/201209/12/2012$0.5503.29%3.24%$67.93
05/23/201206/13/2012$0.5503.75%3.68%$59.75
02/23/201203/12/2012$0.5003.35%3.3%$60.65
11/23/201112/12/2011$0.5003.78%3.57%$55.98
08/25/201109/12/2011$0.5003.9%3.82%$52.42
05/26/201106/13/2011$0.5003.11%3.15%$63.53
02/24/201103/14/2011$0.4252.81%2.83%$59.92
11/24/201012/13/2010$0.4253.02%2.94%$57.82
08/26/201009/13/2010$0.4253.44%3.2%$53.13
05/27/201006/14/2010$0.4253.08%3.15%$53.98
02/25/201003/15/2010$0.3892.81%2.67%$58.10
11/25/200912/14/2009$0.3893.08%3.04%$51.17
08/27/200909/14/2009$0.3893.49%3.49%$44.52
05/28/200906/15/2009$0.3893.59%3.6%$43.13
02/26/200903/16/2009$0.3614.06%4.18%$34.56
11/26/200812/15/2008$0.3613.97%3.97%$36.44
08/21/200809/08/2008$0.3612.31%2.23%$64.76
05/29/200806/16/2008$0.3612.14%2.21%$65.41
02/28/200803/17/2008$0.3341.85%1.87%$71.65
11/21/200712/10/2007$0.3341.89%1.8%$74.40
08/23/200709/10/2007$0.3341.94%1.89%$70.57
05/24/200706/11/2007$0.3341.97%1.95%$68.60
03/01/200703/19/2007$0.3342.05%2%$66.80
11/22/200612/11/2006$0.2711.82%1.78%$61.03
08/24/200609/11/2006$0.2711.82%1.74%$62.23
05/25/200606/12/2006$0.2711.84%1.91%$56.83
02/23/200603/13/2006$0.2351.59%1.55%$60.80
11/23/200512/12/2005$0.2351.84%1.78%$52.86
08/25/200509/12/2005$0.2351.87%1.82%$51.68
05/26/200506/13/2005$0.2351.88%1.83%$51.29
02/24/200503/14/2005$0.2081.76%1.69%$49.15
11/24/200412/13/2004$0.2081.63%1.62%$51.32
08/26/200409/13/2004$0.2081.78%1.82%$45.73
05/20/200406/07/2004$0.2081.85%1.75%$47.43
02/26/200403/15/2004$0.1811.58%1.65%$43.86
11/26/200312/15/2003$0.1811.72%1.74%$41.44
08/29/200309/15/2003$0.1811.68%1.7%$42.40
05/30/200306/16/2003$0.1811.82%1.84%$39.36
02/27/200303/17/2003$0.1811.84%1.86%$38.93
11/27/200212/16/2002$0.1811.63%1.73%$41.82
08/29/200209/16/2002$0.1811.3%1.25%$57.82
05/23/200206/10/2002$0.1811.3%1.33%$54.53
02/28/200203/18/2002$0.1811.49%1.47%$49.13
11/29/200112/17/2001$0.1811.71%1.69%$42.70
08/23/200109/10/2001$0.1811.97%1.95%$37.02
05/24/200106/11/2001$0.1811.85%1.82%$39.73
03/01/200103/19/2001$0.1811.7%1.78%$40.55
11/22/200012/11/2000$0.1811.97%1.9%$38.00
08/24/200009/11/2000$0.1812.1%1.99%$36.25
05/25/200006/12/2000$0.1812.15%2.12%$34.05
02/24/200003/13/2000$0.1813.48%3.4%$21.23
11/24/199912/13/1999$0.1812.95%3.16%$22.87
08/26/199909/13/1999$0.1812.19%2.29%$31.59
05/27/199906/14/1999$0.1812.34%2.47%$29.31
02/25/199903/15/1999$0.1812.56%2.46%$29.34
11/25/199812/14/1998$0.1811.96%2.21%$32.64
08/27/199809/14/1998$0.1812.5%2.68%$26.94
05/29/199806/15/1998$0.1811.49%1.58%$45.71
03/10/199803/31/1998$0.1811.4%1.49%$48.53
03/05/199803/09/1998$0.1811.19%1.36%$53.08
11/26/199712/15/1997$0.1811.44%1.4%$51.61
08/28/199709/15/1997$0.1811.35%1.35%$53.62
05/29/199706/16/1997$0.1811.9%1.92%$37.61
02/27/199703/17/1997$0.1812.23%2.12%$34.05
11/27/199612/16/1996$0.1811.94%1.99%$36.37
08/29/199609/16/1996$0.1812.22%2.17%$33.26
05/23/199606/10/1996$0.1812.55%2.34%$30.94
02/29/199603/18/1996$0.1812.59%2.61%$27.73
11/22/199512/11/1995$0.1812.68%2.54%$28.46
08/24/199509/11/1995$0.1812.67%2.59%$27.90
05/23/199506/12/1995$0.1813.15%3.05%$23.66
02/21/199503/13/1995$0.1813.73%3.32%$21.80
11/21/199412/12/1994$0.1813.75%3.91%$18.47
08/23/199409/12/1994$0.1813.74%3.64%$19.88
05/23/199406/13/1994$0.1814.48%4.18%$17.28
02/22/199403/14/1994$0.1814.01%3.79%$19.09
11/22/199312/13/1993$0.1814.54%4.37%$16.55
08/24/199309/13/1993$0.1814.31%4.46%$16.21
05/25/199306/14/1993$0.1814.17%4.14%$17.45
02/23/199303/15/1993$0.1814.96%4.49%$16.09
11/23/199212/14/1992$0.1364.34%3.5%$15.47
08/25/199209/14/1992$0.1364.8%5.05%$10.73
05/26/199206/15/1992$0.1364.78%4.68%$11.58
02/25/199203/16/1992$0.1364.71%4.92%$11.01
11/25/199112/16/1991$0.1365.75%5.65%$9.60
08/27/199109/16/1991$0.1364.29%5.45%$9.94
05/21/199106/10/1991$0.1365.3%4.57%$11.86
02/26/199103/18/1991$0.1364.97%4.53%$11.97
11/27/199012/17/1990$0.1367.16%6.32%$8.58
08/21/199009/10/1990$0.1367.5%7.16%$7.57
05/22/199006/11/1990$0.1366.81%6.71%$8.08
02/27/199003/19/1990$0.1367.61%7.5%$7.23
11/20/198912/11/1989$0.1366.81%6.85%$7.91
08/22/198909/11/1989$0.1364.88%5.05%$10.73
05/23/198906/12/1989$0.1364.64%4.61%$11.75
02/21/198903/13/1989$0.1364.34%4.14%$13.10
11/21/198812/12/1988$0.1363.65%4.21%$12.87
08/23/198809/12/1988$0.1364.07%3.97%$13.67
05/24/198806/13/1988$0.1364.16%4.07%$13.33
02/23/198803/14/1988$0.1364.17%4%$13.55
11/23/198712/14/1987$0.1364.25%4.61%$11.75
08/25/198709/14/1987$0.1362.45%2.56%$21.18
05/26/198706/15/1987$0.1362.74%2.81%$19.26
02/24/198703/16/1987$0.1362.79%2.55%$21.23
11/24/198611/26/1986$0.1362.81%2.79%$19.43
08/26/198608/28/1986$0.1362.62%2.55%$21.23
05/27/198605/29/1986$0.1362.5%2.43%$22.31
02/25/198602/27/1986$0.1362.74%2.69%$20.16
11/25/198511/27/1985$0.1362.63%2.73%$19.88
08/27/198508/29/1985$0.1362.26%2.19%$24.73
05/20/198505/22/1985$0.1362.57%2.58%$21.01
02/26/198502/28/1985$0.1362.71%2.66%$20.39
11/27/198411/29/1984$0.1363.54%3.57%$15.19
08/21/198408/23/1984$0.0451.11%1.1%$16.38
05/22/198405/24/1984$0.0682.19%2.17%$12.50
02/21/198402/23/1984$0.0682.16%2.22%$12.22
11/21/198311/23/1983$0.0680%2.13%$12.72
08/23/198308/25/1983$0.0680%2.13%$12.72
05/23/198305/25/1983$0.0680%2.13%$12.72
02/22/198302/24/1983$0.0680%2.13%$12.72
11/22/198211/24/1982$0.0680%2.13%$12.72
08/24/198208/26/1982$0.0680%2.13%$12.72
05/25/198205/27/1982$0.0680%2.13%$12.72
02/23/198202/25/1982$0.0680%2.13%$12.72

Projected Future Returns & Dividends for NOC

Based on past 10-year performance, here are NOC growth metrics:

Share price CAGR of +8.49%
Dividend CAGR of +10.62%

Using NOC CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

NOC (DRIP)NOC - No DRIP
Current Price$483.42$483.42
Start Shares20.6920.69
Start Value$10,000$10,000
  
After 10 years:
Final Share Count25.8520.69
Dividends Payment$6.78$6.78
Annual Dividends$701$561
Yield on cost7.01%5.61%
Share Price$1,092.29$1,092.29
Total Dividends$3,804$3,356
Final Value$28,234$25,951

Estimated Future Value + Dividends - NOC

NOTE: Above numbers are our estimate based on NOC's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

Company Info

Northrop Grumman Corporation (NOC) had its IPO on 1981-12-31, and is traded on NYSE stock exchange.

Northrop Grumman Corporation is a leading global player in the aerospace and defense sectors. Its Aeronautics Systems division is responsible for the full lifecycle of aircraft, from design and development to production, integration, and ongoing maintenance. This includes a diverse portfolio of crewed and uncrewed aerial platforms: advanced strategic long-range strike aircraft, tactical fighter and air superiority jets, and sophisticated airborne systems for battle management and command and control. Additionally, it specializes in autonomous uncrewed aircraft systems, such as high-altitude, long-endurance strategic intelligence, surveillance, and reconnaissance (ISR) platforms, alongside vertical take-off and landing tactical ISR systems. The Defense Systems segment focuses on creating and delivering a wide array of weapons and mission technologies. Its offerings encompass integrated battle management solutions, various weapons platforms, and specialized aircraft. Key products include command and control systems, munitions, and missiles, alongside precision strike capabilities. The segment is also at the forefront of propulsion technologies, offering both air-breathing and advanced hypersonic systems, as well as sophisticated gun systems and precision munitions. Beyond products, it provides comprehensive life-cycle support, including software services, ongoing maintenance, logistics, operational assistance, and modernization efforts for air, sea, and ground-based defense systems. Within its Mission Systems division, Northrop Grumman delivers critical capabilities spanning cybersecurity, C4ISR (command, control, communications, computers, intelligence, surveillance, and reconnaissance). This includes developing advanced sensing technologies such as radar, electro-optical/infrared, and acoustic sensors, alongside electronic warfare systems. The division also provides cutting-edge communications and networking solutions, intelligence processing, navigation systems, and maritime power, propulsion, and payload launch systems. Furthermore, it supplies airborne multifunction sensors, integrated maritime and land-based systems, targeting and survivability solutions, and robust networked information platforms. The Space Systems segment is a key provider of space-based solutions, delivering satellites and their associated payloads, along with essential ground control systems. It specializes in missile defense systems, including interceptors, and offers a range of launch vehicles with their propulsion components, as well as strategic missile technologies. Established in 1939, the corporation maintains its headquarters in Falls Church, Virginia.

NOC website: https://www.northropgrumman.com


Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — NOC

Value from:
Pay up to today
—
vs current price $483.42
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →