Northrop Grumman Corp
F:NTH

Watchlist Manager
Northrop Grumman Corp Logo
Northrop Grumman Corp
F:NTH
Watchlist
Price: 493.2 EUR -5.08%
Market Cap: 72.1B EUR

Relative Value

The Relative Value of one NTH stock under the Base Case scenario is hidden EUR. Compared to the current market price of 493.2 EUR, Northrop Grumman Corp 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.

NTH Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
68
Median 3Y
1.8
Median 5Y
1.8
Industry
4.7
Forward
1.9
vs History
25
vs Industry
50
Median 3Y
19.4
Median 5Y
14.5
Industry
35.6
Forward
21.9
vs History
23
vs Industry
39
Median 3Y
18.7
Median 5Y
17.8
Industry
21.4
vs History
12
vs Industry
37
Median 3Y
22.1
Median 5Y
21.4
Industry
34.3
vs History
23
vs Industry
27
Median 3Y
4.7
Median 5Y
4.8
Industry
4.4
vs History
15
vs Industry
64
Median 3Y
2.1
Median 5Y
2.1
Industry
4.8
Forward
2.3
vs History
22
vs Industry
54
Median 3Y
11.5
Median 5Y
10.6
Industry
14.6
vs History
30
vs Industry
47
Median 3Y
17
Median 5Y
15.8
Industry
20.5
Forward
15.9
vs History
30
vs Industry
44
Median 3Y
23.1
Median 5Y
21.5
Industry
27.7
Forward
21.1
vs History
23
vs Industry
38
Median 3Y
21.9
Median 5Y
20.8
Industry
22.2
vs History
25
vs Industry
24
Median 3Y
38.8
Median 5Y
37.2
Industry
27.5
vs History
14
vs Industry
52
Median 3Y
2
Median 5Y
1.9
Industry
3

Multiples Across Competitors

NTH Competitors Multiples
Northrop Grumman Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Northrop Grumman Corp
F:NTH
82.4B EUR 2 20.5 17.1 23.3
US
Raytheon Technologies Corp
NYSE:RTX
249B USD 2.9 37.8 21.7 32.7
US
RTX Corp
LSE:0R2N
256.3B USD 3 38.9 22.3 33.5
NL
Airbus SE
PAR:AIR
170B EUR 2.3 33.4 19.8 30
US
Boeing Co
NYSE:BA
173.3B USD 2.1 -17 -30 -23.1
FR
Safran SA
PAR:SAF
135.5B EUR 4.6 31.3 22.6 29.5
UK
Rolls-Royce Holdings PLC
LSE:RR
106.9B GBP 5.5 18.6 25.7 32.7
US
Lockheed Martin Corp
NYSE:LMT
114.3B USD 1.6 27.2 16.7 21.3
US
General Dynamics Corp
NYSE:GD
93.4B USD 1.8 22.2 16.1 18.8
DE
Rheinmetall AG
XETRA:RHM
85B EUR 7.8 101.9 44.3 58.7
US
Howmet Aerospace Inc
NYSE:HWM
85B USD 10.7 58.7 38.4 43.8
P/E Multiple
Earnings Growth PEG
US
Northrop Grumman Corp
F:NTH
Average P/E: 39
20.5
3%
6.8
US
Raytheon Technologies Corp
NYSE:RTX
37.8
29%
1.3
US
RTX Corp
LSE:0R2N
38.9
28%
1.4
NL
Airbus SE
PAR:AIR
33.4
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17 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
27.2
11%
2.5
US
General Dynamics Corp
NYSE:GD
22.2
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
101.9
60%
1.7
US
Howmet Aerospace Inc
NYSE:HWM
58.7
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Northrop Grumman Corp
F:NTH
Average EV/EBITDA: 24.5
17.1
6%
2.9
US
Raytheon Technologies Corp
NYSE:RTX
21.7
18%
1.2
US
RTX Corp
LSE:0R2N
22.3
18%
1.2
NL
Airbus SE
PAR:AIR
19.8
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30 N/A N/A
FR
Safran SA
PAR:SAF
22.6
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.7
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
16.7
10%
1.7
US
General Dynamics Corp
NYSE:GD
16.1
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
44.3
41%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
38.4
18%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Northrop Grumman Corp
F:NTH
Average EV/EBIT: 32.4
23.3
7%
3.3
US
Raytheon Technologies Corp
NYSE:RTX
32.7
31%
1.1
US
RTX Corp
LSE:0R2N
33.5
31%
1.1
NL
Airbus SE
PAR:AIR
30
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -23.1 N/A N/A
FR
Safran SA
PAR:SAF
29.5
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
32.7
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
21.3
12%
1.8
US
General Dynamics Corp
NYSE:GD
18.8
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
58.7
45%
1.3
US
Howmet Aerospace Inc
NYSE:HWM
43.8
20%
2.2