1 / 12

Lockheed Martin: Module 6

Lockheed Martin: Module 6. Devin Sheehan. Lockheed Martin Background. Aeronautics (31.69% of Sales) F-22 Raptor, C-130 Hercules, U-2 Spy Plane Information Systems and Global Solutions (18.75% of Sales) Cyber Security and Battlefield Intel Missiles and Fire Control (15.80% of Sales)

dwayne
Download Presentation

Lockheed Martin: Module 6

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Lockheed Martin: Module 6 Devin Sheehan

  2. Lockheed Martin Background • Aeronautics (31.69%of Sales) • F-22 Raptor, C-130 Hercules, U-2 Spy Plane • Information Systems and Global Solutions (18.75%of Sales) • Cyber Security and Battlefield Intel • Missiles and Fire Control (15.80%of Sales) • HellFire Missile and Javelin Missile • Mission Systems and Training (16.06%of Sales) • Integrated Warfare Systems & Sensors (IWSS) • Space (17.69%of Sales) • commercial and military satellites, space probes, missile defense systems

  3. Lockheed Martin Background cont.

  4. Cost of Debt • 2012 10-k, “we issued a total of $2.0 billion of long-term notes with fixed coupon rates ranging from 2.13% to 4.85%” • I went with 3.475%, the average. • So 3.475*(1-.37) = 2.19%

  5. Beta

  6. Statistical Regression

  7. Beta Cont. • My calculated beta was .87 Based on 60 months of data. • Bloomberg: Raw: .87, Adjusted: .913 • Some online estimates • Yahoo: .59 • Google: .87 • Reuters: .73

  8. Cost of Equity • I used 5% for the market risk premium • I’m not as bearish as Goldman • I used 4.5% for the risk free rate, as we have in the slides • This gave me, LMT: 4.5% + .913 x 5% = 9.07%

  9. WACC • 7.44% = (2.19% * $14,705.16) + (9.07%* $47,616.00) $62,321.16$62,321.16

  10. Bloomberg

  11. WACC Adjusted • 4.5% + .913 x 6% = 9.52% • 8.72% = (2.5% * $6,152 ) + (9.52%* $47,616.00) $53,768$53,768

  12. Conclusion • WACC of 7.44 = Enterprise Value (DCF): $45,159B • WACC of 8.72 = Enterprise Value (DCF): $35,644B • Market Cap = 47,616B

More Related