Xtek Ltd
ASX:XTE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its Industry Average (1.6), the stock would be worth AU$0 (100% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0 | AU$0.35 |
0%
|
| Industry Average | 1.6 | AU$0 |
-100%
|
| Country Average | 1.7 | AU$0 |
-100%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Xtek Ltd
ASX:XTE
|
35.7m AUD | 0 | 5.9 | |
| US |
|
Raytheon Technologies Corp
NYSE:RTX
|
234.3B USD | 1.8 | 32.3 | |
| US |
|
RTX Corp
LSE:0R2N
|
235B USD | 1.8 | 32.4 | |
| US |
|
Boeing Co
NYSE:BA
|
179.2B USD | 1.6 | 93.2 | |
| NL |
|
Airbus SE
PAR:AIR
|
137.7B EUR | 1.3 | 26.4 | |
| UK |
|
Rolls-Royce Holdings PLC
LSE:RR
|
101.3B GBP | 4.9 | 17.3 | |
| FR |
|
Safran SA
PAR:SAF
|
113.8B EUR | 2.6 | 15.9 | |
| US |
|
Lockheed Martin Corp
NYSE:LMT
|
117.4B USD | 2.6 | 24.5 | |
| US |
|
Howmet Aerospace Inc
NYSE:HWM
|
96.2B USD | 10.2 | 63.9 | |
| US |
|
General Dynamics Corp
NYSE:GD
|
93.5B USD | 1.9 | 22.2 | |
| UK |
|
BAE Systems PLC
LSE:BA
|
61.1B GBP | 2.2 | 29.6 |
Market Distribution
Other Multiples
Xtek Ltd
Glance View
XTEK Ltd. provides security services. The company is headquartered in Canberra, Australian Capital Territory. The company went IPO on 2005-09-15. The firm is focused on developing and commercializing its technologies by leveraging its established distribution network. Its technologies include XTclave and XTatlas. Its XTclave technology provides ballistic products and composite solutions, which includes armor, lightweight tactical and human load carriage equipment, robotic mechanical systems and unmanned craft. Its XTatlas technology provides real time contextual video by connecting sensor data to the geospatial domain. Its XT atlas ingests and visualizes full motion video (FMV) from manned and unmanned ground and aerial platforms. The company XTatlas provides solutions for western military forces and other government agencies. The company also supplies and maintain Small Unmanned Aerial Systems (SUAS) networks for XTatlas software applications.
