{ "run": { "id": "cmnr14h6q04u4p658hfoo0mg2", "region": "US", "assetId": "cmnr14h6904u0p65823920rna", "ticker": "LMT", "snapshotId": "cmnr14h6h04u2p658ziit74ad", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:21:19.104Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr14h6h04u2p658ziit74ad", "assetId": "cmnr14h6904u0p65823920rna", "asOf": "2026-04-08T20:00:02.000Z", "snapshot": { "asOf": "2026-04-08T20:00:02.000Z", "quote": { "asOf": "2026-04-08T20:00:02.000Z", "open": null, "price": 628.5, "dayLow": 605.5, "volume": 1113049, "dayHigh": 630.67, "currency": "USD", "prevClose": 627.7, "week52Low": 410.11, "week52High": 692 }, "fundamentals": { "pe": 16.3920433996383, "beta": 0.640800129509997, "epsTTM": 27.65, "fcfTTM": 7262000000, "growth": { "epsYoy": -0.03707012058954898, "revenueYoy": 0.0563743085173768 }, "sector": "Guided Missiles & Space Vehicles & Parts", "margins": { "net": 0.06685054898198486, "gross": 0.1015216927832854, "operating": 0.1030140709945635 }, "website": "https://lockheedmartin.com", "industry": "Aerospace", "pegRatio": 0.602983119303109, "ebitdaTTM": 9899000000, "forwardPe": 17.9004739336493, "marketCap": 106500000000, "totalCash": 4121000000, "totalDebt": 22868000000, "debtEquity": 2.57893196781273, "quickRatio": 0.3437754446110992, "revenueTTM": 75048000000, "companyName": "LOCKHEED MARTIN CORP", "priceToBook": 16.597801316752, "currentRatio": 1.086865223912578, "dividendYield": 0.0268938592196116, "returnOnAssets": 0.08384024064171124, "returnOnEquity": 1.01243599122165, "analystOpinions": null, "businessSummary": "The Lockheed Martin Corporation is an American defense and aerospace manufacturer. It is headquartered in North Bethesda, Maryland, United States. The company was formed by the merger of Lockheed Corporation with Martin Marietta on March 15, 1995.", "enterpriseValue": 129630972000, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 123000, "sharesOutstanding": 230080240, "enterpriseToEbitda": 13.09536033942823, "analystTargetMedian": null, "enterpriseToRevenue": 1.727307483210745, "operatingCashflowTTM": 8557000000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:21:19.097Z" }, "results": [ { "id": "cmnr14h6t04u6p6582nhfboiu", "runId": "cmnr14h6q04u4p658hfoo0mg2", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"claude-3.7-ai-equity-research\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"LMT\",\"currency\":\"USD\",\"current_price\":628.5,\"target_price_6m\":660,\"target_price_12m\":680,\"recommendation\":\"BUY\",\"confidence\":0.65,\"thesis_bullets\":[\"Defense budget tailwinds support steady mid-single-digit revenue growth\",\"FCF yield of ~6.8% underpins shareholder returns and dividend safety\",\"PEG ratio of 0.60 signals undervaluation relative to earnings growth potential\",\"Low beta (0.64) offers portfolio defensiveness amid macro uncertainty\",\"High leverage (D/E 2.58) and thin margins (10.3%) limit upside flexibility\"],\"key_drivers\":[{\"driver\":\"U.S. and allied defense spending growth trajectory\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"F-35 program sustainment and modernization revenue\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Strong backlog providing multi-year revenue visibility\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"FCF generation enabling dividends and buybacks\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Margin compression risk from cost overruns on fixed-price contracts\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Supply chain inflation and labor cost pressure\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Elevated debt levels limiting financial flexibility\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Hypersonics and space segment growth potential\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"International orders diversifying revenue base\",\"impact\":\"LOW\",\"direction\":\"POS\"}],\"risks\":[\"Potential defense budget sequestration or bipartisan spending cuts\",\"Fixed-price contract losses from cost overruns or delays\",\"Geopolitical de-escalation reducing urgency for procurement\",\"Supply chain disruptions impacting program timelines\",\"Interest rate sensitivity given high leverage (D/E 2.58)\"],\"assumptions\":{\"revenue_cagr_3y\":0.05,\"ebit_margin_target\":0.11,\"wacc\":0.085,\"terminal_multiple\":18},\"scenarios\":{\"bear\":{\"target_price\":545,\"prob\":0.15,\"notes\":\"Defense budget cuts and margin compression drive PE to ~15x on flat EPS.\"},\"base\":{\"target_price\":680,\"prob\":0.55,\"notes\":\"Steady 5% revenue growth, modest margin expansion, PE ~18x forward EPS ~$37.\"},\"bull\":{\"target_price\":760,\"prob\":0.30,\"notes\":\"Defense acceleration, margin improvement to 11%+, PE expands toward 20x.\"}},\"method_notes\":\"Blended PE-based valuation using forward EPS estimates (~$35-37) anchored on snapshot fundamentals. Forward PE of 17.9 implies consensus EPS ~$35; base case assumes modest growth to ~$37 at 18x PE. 12M expected return ~8.2% plus 2.7% dividend yield ~10.9% supports BUY. PEG of 0.60 corroborates relative undervaluation. EPS YoY decline of -3.7% tempers conviction. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "claude-3.7-ai-equity-research", "risks": [ "Potential defense budget sequestration or bipartisan spending cuts", "Fixed-price contract losses from cost overruns or delays", "Geopolitical de-escalation reducing urgency for procurement", "Supply chain disruptions impacting program timelines", "Interest rate sensitivity given high leverage (D/E 2.58)" ], "ticker": "LMT", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Steady 5% revenue growth, modest margin expansion, PE ~18x forward EPS ~$37.", "target_price": 680 }, "bear": { "prob": 0.15, "notes": "Defense budget cuts and margin compression drive PE to ~15x on flat EPS.", "target_price": 545 }, "bull": { "prob": 0.3, "notes": "Defense acceleration, margin improvement to 11%+, PE expands toward 20x.", "target_price": 760 } }, "confidence": 0.65, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.05, "terminal_multiple": 18, "ebit_margin_target": 0.11 }, "key_drivers": [ { "driver": "U.S. and allied defense spending growth trajectory", "impact": "HIGH", "direction": "POS" }, { "driver": "F-35 program sustainment and modernization revenue", "impact": "HIGH", "direction": "POS" }, { "driver": "Strong backlog providing multi-year revenue visibility", "impact": "HIGH", "direction": "POS" }, { "driver": "FCF generation enabling dividends and buybacks", "impact": "MED", "direction": "POS" }, { "driver": "Margin compression risk from cost overruns on fixed-price contracts", "impact": "MED", "direction": "NEG" }, { "driver": "Supply chain inflation and labor cost pressure", "impact": "MED", "direction": "NEG" }, { "driver": "Elevated debt levels limiting financial flexibility", "impact": "MED", "direction": "NEG" }, { "driver": "Hypersonics and space segment growth potential", "impact": "MED", "direction": "POS" }, { "driver": "International orders diversifying revenue base", "impact": "LOW", "direction": "POS" } ], "method_notes": "Blended PE-based valuation using forward EPS estimates (~$35-37) anchored on snapshot fundamentals. Forward PE of 17.9 implies consensus EPS ~$35; base case assumes modest growth to ~$37 at 18x PE. 12M expected return ~8.2% plus 2.7% dividend yield ~10.9% supports BUY. PEG of 0.60 corroborates relative undervaluation. EPS YoY decline of -3.7% tempers conviction. Not investment advice.", "current_price": 628.5, "recommendation": "BUY", "thesis_bullets": [ "Defense budget tailwinds support steady mid-single-digit revenue growth", "FCF yield of ~6.8% underpins shareholder returns and dividend safety", "PEG ratio of 0.60 signals undervaluation relative to earnings growth potential", "Low beta (0.64) offers portfolio defensiveness amid macro uncertainty", "High leverage (D/E 2.58) and thin margins (10.3%) limit upside flexibility" ], "target_price_6m": 660, "target_price_12m": 680 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 38052, "createdAt": "2026-04-09T05:21:19.104Z", "usage": { "inputTokens": 3584, "outputTokens": 1880, "costUsd": 0.06492 } }, { "id": "cmnr14h6t04u9p658tcrzhi10", "runId": "cmnr14h6q04u4p658hfoo0mg2", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI_Equity_Research_v1\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"LMT\",\n \"currency\": \"USD\",\n \"current_price\": 628.5,\n \"target_price_6m\": 630,\n \"target_price_12m\": 640,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.6,\n \"thesis_bullets\": [\n \"Stable defense budgets support growth.\",\n \"High debt increases financial risk.\",\n \"Aerospace innovation may boost contracts.\",\n \"Cost inflation pressures earnings margins.\",\n \"Valuation near fair value limits upside.\"\n ],\n \"key_drivers\": [\n { \"driver\": \"Defense spending\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Interest rates\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Contract awards\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Operational efficiency\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"Geopolitical tensions\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Debt levels\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Technological edge\", \"impact\": \"LOW\", \"direction\": \"POS\" },\n { \"driver\": \"Regulatory changes\", \"impact\": \"MED\", \"direction\": \"NEG\" }\n ],\n \"risks\": [\n \"Defense budget reductions\",\n \"Increased competitive pressure\",\n \"Supply chain disruptions\",\n \"Rising interest rates\",\n \"Project execution risks\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.04,\n \"ebit_margin_target\": 0.105,\n \"wacc\": 0.075,\n \"terminal_multiple\": 13\n },\n \"scenarios\": {\n \"bear\": { \"target_price\": 600, \"prob\": 0.3, \"notes\": \"Defense cuts and higher costs hurt earnings.\" },\n \"base\": { \"target_price\": 640, \"prob\": 0.5, \"notes\": \"Steady growth and maintained margins.\" },\n \"bull\": { \"target_price\": 680, \"prob\": 0.2, \"notes\": \"Strong contract wins and margin expansion.\" }\n },\n \"method_notes\": \"Valuation based on DCF with assumed growth and margins; target prices imply limited upside, leading to HOLD. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "AI_Equity_Research_v1", "risks": [ "Defense budget reductions", "Increased competitive pressure", "Supply chain disruptions", "Rising interest rates", "Project execution risks" ], "ticker": "LMT", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady growth and maintained margins.", "target_price": 640 }, "bear": { "prob": 0.3, "notes": "Defense cuts and higher costs hurt earnings.", "target_price": 600 }, "bull": { "prob": 0.2, "notes": "Strong contract wins and margin expansion.", "target_price": 680 } }, "confidence": 0.6, "assumptions": { "wacc": 0.075, "revenue_cagr_3y": 0.04, "terminal_multiple": 13, "ebit_margin_target": 0.105 }, "key_drivers": [ { "driver": "Defense spending", "impact": "HIGH", "direction": "POS" }, { "driver": "Interest rates", "impact": "MED", "direction": "NEG" }, { "driver": "Contract awards", "impact": "HIGH", "direction": "POS" }, { "driver": "Operational efficiency", "impact": "MED", "direction": "POS" }, { "driver": "Geopolitical tensions", "impact": "HIGH", "direction": "POS" }, { "driver": "Debt levels", "impact": "MED", "direction": "NEG" }, { "driver": "Technological edge", "impact": "LOW", "direction": "POS" }, { "driver": "Regulatory changes", "impact": "MED", "direction": "NEG" } ], "method_notes": "Valuation based on DCF with assumed growth and margins; target prices imply limited upside, leading to HOLD. Not investment advice.", "current_price": 628.5, "recommendation": "HOLD", "thesis_bullets": [ "Stable defense budgets support growth.", "High debt increases financial risk.", "Aerospace innovation may boost contracts.", "Cost inflation pressures earnings margins.", "Valuation near fair value limits upside." ], "target_price_6m": 630, "target_price_12m": 640 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 333, "createdAt": "2026-04-09T05:21:19.104Z", "usage": { "inputTokens": 2095, "outputTokens": 4153, "costUsd": 0.002331 } }, { "id": "cmnr14h6t04u7p658ysoq4jzj", "runId": "cmnr14h6q04u4p658hfoo0mg2", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"LMT_Equity_Model\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"LMT\",\n \"currency\": \"USD\",\n \"current_price\": 628.5,\n \"target_price_6m\": 655,\n \"target_price_12m\": 685,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.8,\n \"thesis_bullets\": [\n \"Robust $7.2B FCF generation supports strong capital returns and an attractive 2.7% dividend yield.\",\n \"Geopolitical tensions drive sustained demand for munitions, missiles, and advanced defense systems globally.\",\n \"The F-35 program remains the cornerstone of US and allied air superiority with massive backlog.\",\n \"Margin pressures from fixed-price contracts and supply chain delays remain near-term operational headwinds.\",\n \"Valuation at 13.1x EV/EBITDA is compelling given the highly visible, long-term revenue backlog.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"F-35 Program Deliveries\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"US DoD Budget Appropriations\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Fixed-Price Contract Margins\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Space Systems Growth\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Share Repurchases\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Supply Chain Constraints\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n }\n ],\n \"risks\": [\n \"US government budget impasses or continuing resolutions delaying defense spending.\",\n \"Cost overruns and margin degradation on fixed-price development contracts.\",\n \"Supply chain disruptions affecting critical component availability and delivery schedules.\",\n \"Geopolitical shifts reducing allied defense procurement and international sales.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.045,\n \"ebit_margin_target\": 0.11,\n \"wacc\": 0.075,\n \"terminal_multiple\": 13.5\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 550,\n \"prob\": 0.2,\n \"notes\": \"US defense budget cuts and severe supply chain delays compress margins and delay F-35 deliveries.\"\n },\n \"base\": {\n \"target_price\": 685,\n \"prob\": 0.6,\n \"notes\": \"Steady DoD outlays, normalized F-35 deliveries, and stable margins drive moderate earnings growth.\"\n },\n \"bull\": {\n \"target_price\": 750,\n \"prob\": 0.2,\n \"notes\": \"Increased global defense spending and higher margin space/missile contracts accelerate FCF generation.\"\n }\n },\n \"method_notes\": \"Valuation based on a blend of 13.5x EV/EBITDA and DCF (7.5% WACC). The 9% upside to the 12M target plus a 2.7% dividend yield supports a BUY rating. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "LMT_Equity_Model", "risks": [ "US government budget impasses or continuing resolutions delaying defense spending.", "Cost overruns and margin degradation on fixed-price development contracts.", "Supply chain disruptions affecting critical component availability and delivery schedules.", "Geopolitical shifts reducing allied defense procurement and international sales." ], "ticker": "LMT", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Steady DoD outlays, normalized F-35 deliveries, and stable margins drive moderate earnings growth.", "target_price": 685 }, "bear": { "prob": 0.2, "notes": "US defense budget cuts and severe supply chain delays compress margins and delay F-35 deliveries.", "target_price": 550 }, "bull": { "prob": 0.2, "notes": "Increased global defense spending and higher margin space/missile contracts accelerate FCF generation.", "target_price": 750 } }, "confidence": 0.8, "assumptions": { "wacc": 0.075, "revenue_cagr_3y": 0.045, "terminal_multiple": 13.5, "ebit_margin_target": 0.11 }, "key_drivers": [ { "driver": "F-35 Program Deliveries", "impact": "HIGH", "direction": "POS" }, { "driver": "US DoD Budget Appropriations", "impact": "HIGH", "direction": "POS" }, { "driver": "Fixed-Price Contract Margins", "impact": "MED", "direction": "NEG" }, { "driver": "Space Systems Growth", "impact": "MED", "direction": "POS" }, { "driver": "Share Repurchases", "impact": "MED", "direction": "POS" }, { "driver": "Supply Chain Constraints", "impact": "MED", "direction": "NEG" } ], "method_notes": "Valuation based on a blend of 13.5x EV/EBITDA and DCF (7.5% WACC). The 9% upside to the 12M target plus a 2.7% dividend yield supports a BUY rating. Not investment advice.", "current_price": 628.5, "recommendation": "BUY", "thesis_bullets": [ "Robust $7.2B FCF generation supports strong capital returns and an attractive 2.7% dividend yield.", "Geopolitical tensions drive sustained demand for munitions, missiles, and advanced defense systems globally.", "The F-35 program remains the cornerstone of US and allied air superiority with massive backlog.", "Margin pressures from fixed-price contracts and supply chain delays remain near-term operational headwinds.", "Valuation at 13.1x EV/EBITDA is compelling given the highly visible, long-term revenue backlog." ], "target_price_6m": 655, "target_price_12m": 685 }, "errorsJson": { "attempts": [], "providerMeta": { "model": "gemini-3-pro-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 24022, "createdAt": "2026-04-09T05:21:19.104Z", "usage": { "inputTokens": 2452, "outputTokens": 855, "costUsd": 0.015164 } }, { "id": "cmnr14h6t04u5p6582hzgmd6f", "runId": "cmnr14h6q04u4p658hfoo0mg2", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"AI Model Recommendation\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"LMT\",\"currency\":\"USD\",\"current_price\":628.5,\"target_price_6m\":642,\"target_price_12m\":650,\"recommendation\":\"HOLD\",\"confidence\":0.64,\"thesis_bullets\":[\"Defense budgets and backlog support durable revenue.\",\"Valuation appears reasonable, but not clearly discounted.\",\"Margins face pressure from program mix and execution.\",\"Strong cash generation supports dividends and buybacks.\",\"Low beta adds defensiveness, limiting downside somewhat.\"],\"key_drivers\":[{\"driver\":\"US defense spending resilience\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Backlog conversion\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"F-35 program performance\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Missile demand replenishment\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Space segment execution\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Margin recovery potential\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Debt and liquidity profile\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Contract mix and inflation\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Program delays or cost overruns\",\"US budget or procurement shifts\",\"Supply-chain disruptions\",\"Fixed-price contract margin erosion\",\"Geopolitical de-escalation reduces urgency\"],\"assumptions\":{\"revenue_cagr_3y\":0.045,\"ebit_margin_target\":0.112,\"wacc\":0.085,\"terminal_multiple\":13},\"scenarios\":{\"bear\":{\"target_price\":560,\"prob\":0.25,\"notes\":\"Margins compress and key programs underperform, keeping valuation muted.\"},\"base\":{\"target_price\":650,\"prob\":0.5,\"notes\":\"Steady backlog conversion and modest margin recovery support fair-value appreciation.\"},\"bull\":{\"target_price\":735,\"prob\":0.25,\"notes\":\"Faster missile and aeronautics growth drives stronger earnings and rerating.\"}},\"method_notes\":\"Used snapshot data only; blended EV/EBITDA and earnings multiple cross-checks. Snapshot quote fields were kept authoritative. HOLD reflects limited ~3% 12M price upside versus balanced execution and budget risks; not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "AI Model Recommendation", "risks": [ "Program delays or cost overruns", "US budget or procurement shifts", "Supply-chain disruptions", "Fixed-price contract margin erosion", "Geopolitical de-escalation reduces urgency" ], "ticker": "LMT", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady backlog conversion and modest margin recovery support fair-value appreciation.", "target_price": 650 }, "bear": { "prob": 0.25, "notes": "Margins compress and key programs underperform, keeping valuation muted.", "target_price": 560 }, "bull": { "prob": 0.25, "notes": "Faster missile and aeronautics growth drives stronger earnings and rerating.", "target_price": 735 } }, "confidence": 0.64, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.045, "terminal_multiple": 13, "ebit_margin_target": 0.112 }, "key_drivers": [ { "driver": "US defense spending resilience", "impact": "HIGH", "direction": "POS" }, { "driver": "Backlog conversion", "impact": "HIGH", "direction": "POS" }, { "driver": "F-35 program performance", "impact": "HIGH", "direction": "POS" }, { "driver": "Missile demand replenishment", "impact": "MED", "direction": "POS" }, { "driver": "Space segment execution", "impact": "MED", "direction": "NEG" }, { "driver": "Margin recovery potential", "impact": "HIGH", "direction": "POS" }, { "driver": "Debt and liquidity profile", "impact": "MED", "direction": "NEG" }, { "driver": "Contract mix and inflation", "impact": "MED", "direction": "NEG" } ], "method_notes": "Used snapshot data only; blended EV/EBITDA and earnings multiple cross-checks. Snapshot quote fields were kept authoritative. HOLD reflects limited ~3% 12M price upside versus balanced execution and budget risks; not investment advice.", "current_price": 628.5, "recommendation": "HOLD", "thesis_bullets": [ "Defense budgets and backlog support durable revenue.", "Valuation appears reasonable, but not clearly discounted.", "Margins face pressure from program mix and execution.", "Strong cash generation supports dividends and buybacks.", "Low beta adds defensiveness, limiting downside somewhat." ], "target_price_6m": 642, "target_price_12m": 650 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_0c5263b922997d900069d75adecd308197af5feff24f8d5e97", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 18178, "createdAt": "2026-04-09T05:21:19.104Z", "usage": { "inputTokens": 2365, "outputTokens": 996, "costUsd": 0.018083 } }, { "id": "cmnr14h6t04u8p658hfamyasf", "runId": "cmnr14h6q04u4p658hfoo0mg2", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Equity Research Model\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"LMT\",\n \"currency\": \"USD\",\n \"current_price\": 628.5,\n \"target_price_6m\": 665,\n \"target_price_12m\": 705,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"Geopolitical risks drive higher global defense budgets\",\n \"F-35 backlog ensures multi-year revenue visibility\",\n \"Valuation attractive vs 5-6% expected growth\",\n \"Inflation and costs may pressure operating margins\",\n \"Strong FCF funds dividends and buybacks\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"US and NATO defense spending\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"F-35 and hypersonics programs\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"International order growth\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Contract cost inflation\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Supply chain execution\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Technological moat\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Debt burden and rates\",\n \"impact\": \"LOW\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Program delays or cuts\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n }\n ],\n \"risks\": [\n \"US budget sequestration or cuts\",\n \"Major program delays or cancellations\",\n \"Rising interest costs on $22.9B debt\",\n \"Geopolitical de-escalation\",\n \"Inflation eroding margins\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.055,\n \"ebit_margin_target\": 0.12,\n \"wacc\": 0.085,\n \"terminal_multiple\": 14\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 520,\n \"prob\": 0.3,\n \"notes\": \"Major program cuts and reduced global tensions.\"\n },\n \"base\": {\n \"target_price\": 705,\n \"prob\": 0.5,\n \"notes\": \"Steady growth in core programs and international sales.\"\n },\n \"bull\": {\n \"target_price\": 820,\n \"prob\": 0.2,\n \"notes\": \"Surge in orders from heightened conflicts.\"\n }\n },\n \"method_notes\": \"DCF using 5.5% revenue CAGR, 12% EBIT margin target, 8.5% WACC and 14x terminal multiple yields ~12% upside. Balanced bull/bear factors considered. not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "AI Equity Research Model", "risks": [ "US budget sequestration or cuts", "Major program delays or cancellations", "Rising interest costs on $22.9B debt", "Geopolitical de-escalation", "Inflation eroding margins" ], "ticker": "LMT", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady growth in core programs and international sales.", "target_price": 705 }, "bear": { "prob": 0.3, "notes": "Major program cuts and reduced global tensions.", "target_price": 520 }, "bull": { "prob": 0.2, "notes": "Surge in orders from heightened conflicts.", "target_price": 820 } }, "confidence": 0.62, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.055, "terminal_multiple": 14, "ebit_margin_target": 0.12 }, "key_drivers": [ { "driver": "US and NATO defense spending", "impact": "HIGH", "direction": "POS" }, { "driver": "F-35 and hypersonics programs", "impact": "HIGH", "direction": "POS" }, { "driver": "International order growth", "impact": "MED", "direction": "POS" }, { "driver": "Contract cost inflation", "impact": "MED", "direction": "NEG" }, { "driver": "Supply chain execution", "impact": "MED", "direction": "NEG" }, { "driver": "Technological moat", "impact": "HIGH", "direction": "POS" }, { "driver": "Debt burden and rates", "impact": "LOW", "direction": "NEG" }, { "driver": "Program delays or cuts", "impact": "MED", "direction": "NEG" } ], "method_notes": "DCF using 5.5% revenue CAGR, 12% EBIT margin target, 8.5% WACC and 14x terminal multiple yields ~12% upside. Balanced bull/bear factors considered. not investment advice.", "current_price": 628.5, "recommendation": "BUY", "thesis_bullets": [ "Geopolitical risks drive higher global defense budgets", "F-35 backlog ensures multi-year revenue visibility", "Valuation attractive vs 5-6% expected growth", "Inflation and costs may pressure operating margins", "Strong FCF funds dividends and buybacks" ], "target_price_6m": 665, "target_price_12m": 705 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "4a72ddb0-86d4-9362-82f3-2455cd33ff07", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 17026, "createdAt": "2026-04-09T05:21:19.104Z", "usage": { "inputTokens": 2703, "outputTokens": 3009, "costUsd": 0.053244 } } ] } }