Bharat Electronics Ltd
BSE:500049

Watchlist Manager
Bharat Electronics Ltd Logo
Bharat Electronics Ltd
BSE:500049
Watchlist
Price: 415.65 INR 436.6% Market Closed
Market Cap: 55 037.9T INR

Relative Value

The Relative Value of one BEL stock under the Base Case scenario is hidden INR. Compared to the current market price of 415.65 INR, Bharat Electronics 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.

BEL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
23
Median 3Y
8.9
Median 5Y
5.1
Industry
4.7
Forward
11
vs History
7
vs Industry
26
Median 3Y
42.1
Median 5Y
29.1
Industry
35.6
Forward
50.2
vs History
12
vs Industry
7
Median 3Y
89.8
Median 5Y
47
Industry
21.4
vs History
12
vs Industry
8
Median 3Y
127.3
Median 5Y
38.6
Industry
34.3
vs History
4
vs Industry
8
Median 3Y
10.7
Median 5Y
6.5
Industry
4.4
vs History
4
vs Industry
21
Median 3Y
8.5
Median 5Y
4.6
Industry
4.8
Forward
10.7
vs History
4
vs Industry
29
Median 3Y
17.4
Median 5Y
10.3
Industry
14.6
vs History
9
vs Industry
22
Median 3Y
31.1
Median 5Y
19.8
Industry
20.5
Forward
37.9
vs History
9
vs Industry
25
Median 3Y
34
Median 5Y
22
Industry
27.7
Forward
40.1
vs History
12
vs Industry
8
Median 3Y
80.3
Median 5Y
44.5
Industry
22.2
vs History
11
vs Industry
3
Median 3Y
110.5
Median 5Y
35.7
Industry
27.5
vs History
9
vs Industry
13
Median 3Y
7.1
Median 5Y
3.5
Industry
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 12.1 53.3 39.8 42.6
US
RTX Corp
LSE:0R2N
256.3B USD 3 38.9 22.3 33.5
US
Raytheon Technologies Corp
NYSE:RTX
262.4B USD 3 39.3 22.7 34.2
NL
Airbus SE
PAR:AIR
169.9B EUR 2.4 33.6 19.9 30.1
US
Boeing Co
NYSE:BA
176.5B USD 2.2 -17.2 -30.5 -23.5
FR
Safran SA
PAR:SAF
134.8B EUR 4.6 31.3 22.6 29.5
UK
Rolls-Royce Holdings PLC
LSE:RR
107.7B GBP 5.5 18.6 25.5 32.5
US
Lockheed Martin Corp
NYSE:LMT
124.5B USD 1.7 29.2 18 23
DE
Rheinmetall AG
XETRA:RHM
85.2B EUR 7.8 101.7 43.9 58.2
US
General Dynamics Corp
NYSE:GD
98.9B USD 1.9 23.4 17 19.9
US
Howmet Aerospace Inc
NYSE:HWM
85.9B USD 10.7 58.7 38.4 43.8
P/E Multiple
Earnings Growth PEG
IN
Bharat Electronics Ltd
BSE:500049
Average P/E: 42.8
53.3
16%
3.3
US
RTX Corp
LSE:0R2N
38.9
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
39.3
29%
1.4
NL
Airbus SE
PAR:AIR
33.6
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17.2 N/A N/A
FR
Safran SA
PAR:SAF
31.3
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.6
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
29.2
11%
2.7
DE
Rheinmetall AG
XETRA:RHM
101.7
60%
1.7
US
General Dynamics Corp
NYSE:GD
23.4
12%
2
US
Howmet Aerospace Inc
NYSE:HWM
58.7
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Bharat Electronics Ltd
BSE:500049
Average EV/EBITDA: 27
39.8
16%
2.5
US
RTX Corp
LSE:0R2N
22.3
18%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
22.7
18%
1.3
NL
Airbus SE
PAR:AIR
19.9
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30.5 N/A N/A
FR
Safran SA
PAR:SAF
22.6
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.5
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
18
10%
1.8
DE
Rheinmetall AG
XETRA:RHM
43.9
41%
1.1
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
US
Howmet Aerospace Inc
NYSE:HWM
38.4
18%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Bharat Electronics Ltd
BSE:500049
Average EV/EBIT: 34.7
42.6
16%
2.7
US
RTX Corp
LSE:0R2N
33.5
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
34.2
31%
1.1
NL
Airbus SE
PAR:AIR
30.1
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -23.5 N/A N/A
FR
Safran SA
PAR:SAF
29.5
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
32.5
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
23
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
58.2
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
US
Howmet Aerospace Inc
NYSE:HWM
43.8
20%
2.2