Kratos Defense & Security Solutions (LTS:0JS0) Intrinsic Value: Projected FCF: $12.22 (As of Aug. 25, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

LTS:0JS0 Kratos Defense & Security Solutions Inc LTS:0JS0
59 GF Score
Price $53.76
GF Value $33.02
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Kratos Defense & Security Solutions Intrinsic Value: Projected FCF?

Kratos Defense & Security Solutions LTS:0JS0 -6.73% 59 Intrinsic Value: Projected FCF is $12.22 as of Aug. 25, 2026. GuruFocus rates LTS:0JS0 with a GF Score™ of 59/100 and a GF Value™ of $33.02 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 195 Aerospace & Defense companies, Kratos Defense & Security Solutions ranks worse than 70.26% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-25), Kratos Defense & Security Solutions's Intrinsic Value: Projected FCF is $12.22. The stock price of Kratos Defense & Security Solutions is $53.76356. Therefore, Kratos Defense & Security Solutions's Price-to-Intrinsic-Value-Projected-FCF of today is 4.4.

The historical rank and industry rank for Kratos Defense & Security Solutions's Intrinsic Value: Projected FCF or its related term are showing as below:

LTS:0JS0' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.39   Med: 4.35   Max: 12.33
Current: 4.4

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Kratos Defense & Security Solutions was 12.33. The lowest was 2.39. And the median was 4.35.

LTS:0JS0's Price-to-Projected-FCF is ranked worse than
70.26% of 195 companies
in the Aerospace & Defense industry
Industry Median: 2.8 vs LTS:0JS0: 4.40

Kratos Defense & Security Solutions  (LTS:0JS0) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Kratos Defense & Security Solutions's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=53.76356/12.122486575064
=4.44

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Kratos Defense & Security Solutions Intrinsic Value: Projected FCF Related Terms


Kratos Defense & Security Solutions Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Kratos Defense & Security Solutions's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Kratos Defense & Security Solutions Intrinsic Value: Projected FCF Chart

Kratos Defense & Security Solutions Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.79 4.04 4.88 6.15 7.30

Kratos Defense & Security Solutions Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 8.43 7.28 7.30 12.95 12.05

LTS:0JS0 vs HXL, SARO, AVAV: Intrinsic Value: Projected FCF Comparison

For the Aerospace & Defense subindustry, Kratos Defense & Security Solutions's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Kratos Defense & Security Solutions Price-to-Projected-FCF vs Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, Kratos Defense & Security Solutions's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Kratos Defense & Security Solutions's Price-to-Projected-FCF falls into.


LTS:0JS0
59GF Score
Kratos Defense & Security Solutions Inc LTS:0JS0
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kratos Defense & Security Solutions Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Kratos Defense & Security Solutions's Free Cash Flow(6 year avg) = $-44.66.

Kratos Defense & Security Solutions's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.7849180867139*-44.656+3426.8*0.8)/190.100
=12.12

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $12.22 mean?
Kratos Defense & Security Solutions (LTS:0JS0) has a Intrinsic Value: Projected FCF of $12.22 as of Aug. 25, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Kratos Defense & Security Solutions and its competitors. According to the industry distribution chart, Kratos Defense & Security Solutions ranks #137 out of 195 companies in the Aerospace & Defense industry, placing it in the top 70.3%.
Is Kratos Defense & Security Solutions' Intrinsic Value: Projected FCF too high?
Kratos Defense & Security Solutions' current Intrinsic Value: Projected FCF is $12.22. The Aerospace & Defense industry median Intrinsic Value: Projected FCF is 2.80. Kratos Defense & Security Solutions' value of $12.22 is 336.4% above this industry median. Based on the distribution chart, Kratos Defense & Security Solutions ranks #137 out of 195 companies in the Aerospace & Defense industry, which is below the industry midpoint. Overall, Kratos Defense & Security Solutions has a GF Score™ of 59/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Kratos Defense & Security Solutions' Intrinsic Value: Projected FCF compare to HXL and SARO?
According to the Aerospace & Defense industry distribution chart, Kratos Defense & Security Solutions ranks #137 out of 195 companies for Intrinsic Value: Projected FCF. This places Kratos Defense & Security Solutions in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.80. Kratos Defense & Security Solutions' value of $12.22 is 336.4% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Aerospace & Defense company?
The median Intrinsic Value: Projected FCF among Aerospace & Defense companies is 2.80, based on 195 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Kratos Defense & Security Solutions's current Intrinsic Value: Projected FCF of $12.22 is 336.4% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Kratos Defense & Security Solutions and its competitors. For the Aerospace & Defense industry, the median Intrinsic Value: Projected FCF is 2.80 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Kratos Defense & Security Solutions's current Intrinsic Value: Projected FCF is $12.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kratos Defense & Security Solutions stock overvalued right now?
Based on GuruFocus' analysis, Kratos Defense & Security Solutions (LTS:0JS0) is currently considered Significantly Overvalued. The stock's GF Value™ is $33.02, compared to a current price of $53.76 — trading 62.8% above its estimated fair value. The current Intrinsic Value: Projected FCF is $12.22 and 336.4% above the Aerospace & Defense industry median of 2.80. Kratos Defense & Security Solutions' overall GF Score™ is 59/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Kratos Defense & Security Solutions (LTS:0JS0), the current Intrinsic Value: Projected FCF is $12.22 as of Aug. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Kratos Defense & Security Solutions (LTS:0JS0) Overvalued in 2026?

Based on GuruFocus' analysis, Kratos Defense & Security Solutions stock appears to be overvalued. The current stock price of $53.76 is trading 62.8% above its estimated GF Value™ of $33.02. GuruFocus considers Kratos Defense & Security Solutions to be Significantly Overvalued.

Key valuation signals for LTS:0JS0:

  • Intrinsic Value: Projected FCF: $12.22
  • GF Value™: $33.02 vs. price of $53.76 (62.8% above fair value)
  • GF Score™: 59/100 with 5 warning signs
  • Industry Position: 336.4% above the Aerospace & Defense median (#137 of 195)

No single metric tells the full story. See the LTS:0JS0 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kratos Defense & Security Solutions Business Description

Address 1 Chisholm Trail, Suite 300, Round Rock, TX, USA, 78681
Kratos Defense & Security Solutions Inc develops and fields transformative, affordable technology, platforms, and systems. The company has two segments; The Kratos Government Solutions (KGS) segment is comprised of an aggregation of KGS operating segments, including its microwave electronic products, space, training, and cybersecurity, C5ISR/modular systems, turbine technologies, and defense and rocket support services operating segments and The Unmanned Systems segment consists of unmanned aerial, unmanned ground, unmanned seaborne and related command, control, and communications system businesses. The company derives a majority of its revenue from the Kratos Government Solutions segment.
59GF Score

Get the complete analysis for LTS:0JS0

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$53.76
Price
$33.02
GF Value