H

Highcom Ltd
ASX:HCL

Watchlist Manager
Highcom Ltd
ASX:HCL
Watchlist
Price: 0.375 AUD 8.7% Market Closed
Market Cap: 38.5m AUD

Relative Value

The Relative Value of one HCL stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.375 AUD, Highcom Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HCL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
92
Median 3Y
0.4
Median 5Y
0.7
Industry
4.5
Forward
0.8
vs History
9
vs Industry
58
Median 3Y
5.3
Median 5Y
2.2
Industry
36.2
Forward
46
vs History
0
vs Industry
26
Median 3Y
5.2
Median 5Y
-1.8
Industry
23.5
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-3.2
Industry
32.1
vs History
55
vs Industry
85
Median 3Y
0.9
Median 5Y
1.1
Industry
4.3
vs History
36
vs Industry
95
Median 3Y
0.3
Median 5Y
0.5
Industry
4.4
Forward
0.7
vs History
38
vs Industry
89
Median 3Y
0.9
Median 5Y
1.3
Industry
15.4
vs History
9
vs Industry
54
Median 3Y
1.9
Median 5Y
0.5
Industry
21.5
Forward
12.2
vs History
9
vs Industry
56
Median 3Y
1.9
Median 5Y
0.5
Industry
29.8
Forward
39.5
vs History
0
vs Industry
35
Median 3Y
4.5
Median 5Y
-1.5
Industry
24.2
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-2.7
Industry
31.4
vs History
53
vs Industry
92
Median 3Y
0.8
Median 5Y
0.9
Industry
3

Multiples Across Competitors

HCL Competitors Multiples
Highcom Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Highcom Ltd
ASX:HCL
38.2m AUD 0.7 14.2 24.2 24.2
US
Raytheon Technologies Corp
NYSE:RTX
202.4B USD 2.5 44 22.3 38
US
RTX Corp
LSE:0R2N
202.4B USD 2.5 44 22.3 38
JP
Jamco Corp
TSE:7408
26.9T JPY 340 6 265.3 2 821.4 3 620.3
US
Boeing Co
NYSE:BA
172.8B USD 2.5 -14.8 -23.3 -19.1
NL
Airbus SE
PAR:AIR
146.6B EUR 2.1 33.1 18.3 29.6
FR
Safran SA
PAR:SAF
118.9B EUR 4.3 -178.3 21.5 29.1
UK
Rolls-Royce Holdings PLC
LSE:RR
85.5B GBP 4.5 33.9 26 35.9
US
Lockheed Martin Corp
NYSE:LMT
108.1B USD 1.5 19.6 13.9 17
DE
Rheinmetall AG
XETRA:RHM
81.8B EUR 7.8 108.7 43.9 56.7
US
TransDigm Group Inc
NYSE:TDG
89.8B USD 10.7 52.2 26.1 28.4
P/S Multiple
Revenue Growth P/S to Growth
AU
H
Highcom Ltd
ASX:HCL
Average P/S: 34.5
0.7
15%
0
US
Raytheon Technologies Corp
NYSE:RTX
2.5
6%
0.4
US
RTX Corp
LSE:0R2N
2.5
6%
0.4
JP
Jamco Corp
TSE:7408
340
N/A N/A
US
Boeing Co
NYSE:BA
2.5
19%
0.1
NL
Airbus SE
PAR:AIR
2.1
11%
0.2
FR
Safran SA
PAR:SAF
4.3
11%
0.4
UK
Rolls-Royce Holdings PLC
LSE:RR
4.5
6%
0.8
US
Lockheed Martin Corp
NYSE:LMT
1.5
4%
0.4
DE
Rheinmetall AG
XETRA:RHM
7.8
32%
0.2
US
TransDigm Group Inc
NYSE:TDG
10.7
10%
1.1
P/E Multiple
Earnings Growth PEG
AU
H
Highcom Ltd
ASX:HCL
Average P/E: 735
14.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
44
28%
1.6
US
RTX Corp
LSE:0R2N
44
28%
1.6
JP
Jamco Corp
TSE:7408
6 265.3
N/A N/A
US
Boeing Co
NYSE:BA
Negative Multiple: -14.8 N/A N/A
NL
Airbus SE
PAR:AIR
33.1
22%
1.5
FR
Safran SA
PAR:SAF
Negative Multiple: -178.3 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
33.9
3%
11.3
US
Lockheed Martin Corp
NYSE:LMT
19.6
12%
1.6
DE
Rheinmetall AG
XETRA:RHM
108.7
59%
1.8
US
TransDigm Group Inc
NYSE:TDG
52.2
24%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
H
Highcom Ltd
ASX:HCL
Average EV/EBITDA: 304
24.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22.3
17%
1.3
US
RTX Corp
LSE:0R2N
22.3
17%
1.3
JP
Jamco Corp
TSE:7408
2 821.4
N/A N/A
US
Boeing Co
NYSE:BA
Negative Multiple: -23.3 N/A N/A
NL
Airbus SE
PAR:AIR
18.3
19%
1
FR
Safran SA
PAR:SAF
21.5
13%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
26
12%
2.2
US
Lockheed Martin Corp
NYSE:LMT
13.9
10%
1.4
DE
Rheinmetall AG
XETRA:RHM
43.9
39%
1.1
US
TransDigm Group Inc
NYSE:TDG
26.1
12%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
H
Highcom Ltd
ASX:HCL
Average EV/EBIT: 391.7
24.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
38
29%
1.3
US
RTX Corp
LSE:0R2N
38
29%
1.3
JP
Jamco Corp
TSE:7408
3 620.3
N/A N/A
US
Boeing Co
NYSE:BA
Negative Multiple: -19.1 N/A N/A
NL
Airbus SE
PAR:AIR
29.6
26%
1.1
FR
Safran SA
PAR:SAF
29.1
17%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
35.9
17%
2.1
US
Lockheed Martin Corp
NYSE:LMT
17
12%
1.4
DE
Rheinmetall AG
XETRA:RHM
56.7
44%
1.3
US
TransDigm Group Inc
NYSE:TDG
28.4
12%
2.4