NTH Relative Valuation - Northrop Grumman Corp

Watchlist Manager

Watchlist

Price: 587.6 EUR 0.2% Market Closed

Market Cap: €85.9B

N	Northrop Grumman Corp F:NTH	US
A	Aqua SA Bielsko-Biala WSE:AQU	PL
	MonotaRO Co Ltd TSE:3064	JP

Multiples-Based Value

The Multiples-Based Value of one NTH stock under the Base Case scenario is 554.39 EUR. Compared to the current market price of 587.6 EUR, Northrop Grumman Corp is Overvalued by 6%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

NTH Multiples-Based Value

Base Case

Overvaluation 6%

Multiples-Based Value

Price €587.6

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US	Northrop Grumman Corp F:NTH	99B EUR	2.4	23.7	19	25.5
US	RTX Corp LSE:0R2N	262.1B USD	3	38.9	21.1	31.1
US	Raytheon Technologies Corp NYSE:RTX	261.1B USD	2.9	38.8	21.1	31
US	Boeing Co NYSE:BA	162.7B USD	1.8	86.1	-51.7	-33
NL	Airbus SE PAR:AIR	132.2B EUR	1.8	25.3	14.2	21.9
FR	Safran SA PAR:SAF	121.2B EUR	3.9	16.9	19.7	26.1
US	Lockheed Martin Corp NYSE:LMT	141.4B USD	1.9	28.2	16.6	20.2
UK	Rolls-Royce Holdings PLC LSE:RR	101.9B GBP	4.8	17.5	19.1	22.3
US	General Dynamics Corp NYSE:GD	94.8B USD	1.8	22.5	15.9	18.6
US	Howmet Aerospace Inc NYSE:HWM	96B USD	11.6	63.7	40.6	45.9
UK	BAE Systems PLC LSE:BA	69.2B GBP	2.5	33.8	19.3	27.6

			Revenue Growth	P/S to Growth
US	Northrop Grumman Corp F:NTH	Average P/S: 3.5 2.4	6%	0.4
US	RTX Corp LSE:0R2N	3	6%	0.5
US	Raytheon Technologies Corp NYSE:RTX	2.9	6%	0.5
US	Boeing Co NYSE:BA	1.8	12%	0.2
NL	Airbus SE PAR:AIR	1.8	12%	0.2
FR	Safran SA PAR:SAF	3.9	11%	0.4
US	Lockheed Martin Corp NYSE:LMT	1.9	5%	0.4
UK	Rolls-Royce Holdings PLC LSE:RR	4.8	7%	0.7
US	General Dynamics Corp NYSE:GD	1.8	5%	0.4
US	Howmet Aerospace Inc NYSE:HWM	11.6	12%	1
UK	BAE Systems PLC LSE:BA	2.5	12%	0.2

			Earnings Growth	PEG
US	Northrop Grumman Corp F:NTH	Average P/E: 35.9 23.7	3%	7.9
US	RTX Corp LSE:0R2N	38.9	18%	2.2
US	Raytheon Technologies Corp NYSE:RTX	38.8	18%	2.2
US	Boeing Co NYSE:BA	86.1	53%	1.6
NL	Airbus SE PAR:AIR	25.3	19%	1.3
FR	Safran SA PAR:SAF	16.9	-7%	N/A
US	Lockheed Martin Corp NYSE:LMT	28.2	16%	1.8
UK	Rolls-Royce Holdings PLC LSE:RR	17.5	-14%	N/A
US	General Dynamics Corp NYSE:GD	22.5	9%	2.5
US	Howmet Aerospace Inc NYSE:HWM	63.7	19%	3.4
UK	BAE Systems PLC LSE:BA	33.8	16%	2.1

			EBITDA Growth	EV/EBITDA to Growth
US	Northrop Grumman Corp F:NTH	Average EV/EBITDA: 20.6 19	7%	2.7
US	RTX Corp LSE:0R2N	21.1	11%	1.9
US	Raytheon Technologies Corp NYSE:RTX	21.1	11%	1.9
US	Boeing Co NYSE:BA	Negative Multiple: -51.7	N/A	N/A
NL	Airbus SE PAR:AIR	14.2	18%	0.8
FR	Safran SA PAR:SAF	19.7	16%	1.2
US	Lockheed Martin Corp NYSE:LMT	16.6	9%	1.8
UK	Rolls-Royce Holdings PLC LSE:RR	19.1	3%	6.4
US	General Dynamics Corp NYSE:GD	15.9	8%	2
US	Howmet Aerospace Inc NYSE:HWM	40.6	16%	2.5
UK	BAE Systems PLC LSE:BA	19.3	12%	1.6

			EBIT Growth	EV/EBIT to Growth
US	Northrop Grumman Corp F:NTH	Average EV/EBIT: 27 25.5	8%	3.2
US	RTX Corp LSE:0R2N	31.1	17%	1.8
US	Raytheon Technologies Corp NYSE:RTX	31	17%	1.8
US	Boeing Co NYSE:BA	Negative Multiple: -33	N/A	N/A
NL	Airbus SE PAR:AIR	21.9	25%	0.9
FR	Safran SA PAR:SAF	26.1	20%	1.3
US	Lockheed Martin Corp NYSE:LMT	20.2	11%	1.8
UK	Rolls-Royce Holdings PLC LSE:RR	22.3	4%	5.6
US	General Dynamics Corp NYSE:GD	18.6	8%	2.3
US	Howmet Aerospace Inc NYSE:HWM	45.9	17%	2.7
UK	BAE Systems PLC LSE:BA	27.6	18%	1.5

Northrop Grumman Corp
F:NTH

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NTH Competitors Multiples
Northrop Grumman Corp Competitors

See Also

Company

Help

Tools

Stocks

Northrop Grumman Corp F:NTH

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NTH Competitors Multiples Northrop Grumman Corp Competitors

See Also

Company

Help

Tools

Stocks

Northrop Grumman Corp
F:NTH

NTH Competitors Multiples
Northrop Grumman Corp Competitors