Bharat Electronics Ltd
BSE:500049

Watchlist Manager
Bharat Electronics Ltd Logo
Bharat Electronics Ltd
BSE:500049
Watchlist
Price: 79.42 INR -0.08% Market Closed
Market Cap: 10 516.3T INR

Relative Value

The Relative Value of one BEL stock under the Base Case scenario is 82.25 INR. Compared to the current market price of 79.42 INR, Bharat Electronics Ltd is Undervalued by 3%.

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.

BEL Relative Value
Base Case
82.25 INR
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
23
Median 3Y
8.9
Median 5Y
5.1
Industry
5.1
Forward
10.8
vs History
6
vs Industry
26
Median 3Y
42.1
Median 5Y
29.1
Industry
38
Forward
49.6
vs History
11
vs Industry
7
Median 3Y
89.8
Median 5Y
47
Industry
24.2
vs History
11
vs Industry
8
Median 3Y
127.3
Median 5Y
38.6
Industry
36.6
vs History
3
vs Industry
8
Median 3Y
10.7
Median 5Y
6.5
Industry
4.8
vs History
3
vs Industry
21
Median 3Y
8.5
Median 5Y
4.6
Industry
5.2
Forward
10.5
vs History
3
vs Industry
29
Median 3Y
17.4
Median 5Y
10.3
Industry
15.4
vs History
7
vs Industry
22
Median 3Y
31.1
Median 5Y
19.8
Industry
22.3
Forward
37.3
vs History
7
vs Industry
25
Median 3Y
34
Median 5Y
22
Industry
30.1
Forward
39.6
vs History
11
vs Industry
8
Median 3Y
80.3
Median 5Y
44.5
Industry
24.9
vs History
9
vs Industry
3
Median 3Y
110.5
Median 5Y
35.7
Industry
31.2
vs History
7
vs Industry
13
Median 3Y
7.1
Median 5Y
3.5
Industry
3.3

Multiples Across Competitors

BEL Competitors Multiples
Bharat Electronics Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Bharat Electronics Ltd
BSE:500049
3T INR 11.9 52.7 39.3 42.1
US
Raytheon Technologies Corp
NYSE:RTX
270.7B USD 3.1 41.1 23.4 35.2
US
RTX Corp
LSE:0R2N
267.7B USD 3.1 40.6 23.1 34.8
NL
Airbus SE
PAR:AIR
171.6B EUR 2.4 33.9 20.1 30.4
US
Boeing Co
NYSE:BA
188.2B USD 2.3 -18.5 -32.3 -24.9
FR
Safran SA
PAR:SAF
134.4B EUR 4.6 31.1 22.5 29.4
UK
Rolls-Royce Holdings PLC
LSE:RR
108.7B GBP 5.6 18.8 25.7 32.8
US
Lockheed Martin Corp
NYSE:LMT
134B USD 1.8 31.9 19.2 24.5
DE
Rheinmetall AG
XETRA:RHM
87.3B EUR 7.9 104 44.9 59.6
US
General Dynamics Corp
NYSE:GD
99.2B USD 1.9 23.5 17 19.9
US
Northrop Grumman Corp
NYSE:NOC
95.2B USD 2.3 23.7 19.4 26.5
P/E Multiple
Earnings Growth PEG
IN
Bharat Electronics Ltd
BSE:500049
Average P/E: 40.1
52.7
16%
3.3
US
Raytheon Technologies Corp
NYSE:RTX
41.1
29%
1.4
US
RTX Corp
LSE:0R2N
40.6
28%
1.5
NL
Airbus SE
PAR:AIR
33.9
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.5 N/A N/A
FR
Safran SA
PAR:SAF
31.1
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
31.9
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
104
60%
1.7
US
General Dynamics Corp
NYSE:GD
23.5
12%
2
US
Northrop Grumman Corp
NYSE:NOC
23.7
3%
7.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Bharat Electronics Ltd
BSE:500049
Average EV/EBITDA: 25.5
39.3
16%
2.5
US
Raytheon Technologies Corp
NYSE:RTX
23.4
18%
1.3
US
RTX Corp
LSE:0R2N
23.1
18%
1.3
NL
Airbus SE
PAR:AIR
20.1
19%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -32.3 N/A N/A
FR
Safran SA
PAR:SAF
22.5
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.7
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19.2
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
44.9
41%
1.1
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
19.4
6%
3.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Bharat Electronics Ltd
BSE:500049
Average EV/EBIT: 33.5
42.1
16%
2.6
US
Raytheon Technologies Corp
NYSE:RTX
35.2
31%
1.1
US
RTX Corp
LSE:0R2N
34.8
31%
1.1
NL
Airbus SE
PAR:AIR
30.4
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -24.9 N/A N/A
FR
Safran SA
PAR:SAF
29.4
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
32.8
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
24.5
12%
2
DE
Rheinmetall AG
XETRA:RHM
59.6
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
26.5
7%
3.8