NORTHROP GRUMMAN CORP /DE/
NOC · Healthcare · $74.7B mkt cap · FY2025 filings · Narrow moat
On the watchlist
The four filters
Pricing power90
Median gross margin 54.1% over 2y, very stable.
Returns on capital80
Median ROIC 16.2%, above the 9% hurdle in 90% of years.
Balance-sheet safety41
Net debt/EBITDA 1.9x, interest coverage 7x.
Capital discipline87
Owner earnings +8.3%/yr, share count shrinking (buybacks).
Margin of safety
Above valueOn sale
- Owner earnings (normalized)
- $4.2B
- Est. intrinsic value / share
- $328.96
- Recent price
- $525.90
- Discount to value
- 60% above value
Conservative model: 9% discount rate, 0% assumed growth (capped at 4%), maintenance capex ≈ min(capex, D&A).
Moat Score history
Score history begins 2026-07-17. Check back as the record builds.
Scores are logged append-only and never overwritten — this record can't be backfilled, which is exactly why it's worth keeping.