Astrotech Corp
F:SP5

Watchlist Manager
Astrotech Corp Logo
Astrotech Corp
F:SP5
Watchlist
Price: 3.54 EUR 28.26% Market Closed
Market Cap: 6m EUR

Relative Value

The Relative Value of one SP5 stock under the Base Case scenario is 4.76 EUR. Compared to the current market price of 3.54 EUR, Astrotech Corp is Undervalued by 26%.

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.

SP5 Relative Value
Base Case
4.76 EUR
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
7
Median 3Y
11
Median 5Y
26.6
Industry
4.4
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.9
Industry
34.5
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-2.3
Industry
20.6
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-1.8
Industry
33.4
vs History
93
vs Industry
86
Median 3Y
0.4
Median 5Y
0.4
Industry
4.1
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-18.8
Industry
4.6
vs History
vs Industry
Median 3Y
-26.8
Median 5Y
-49
Industry
14.2
vs History
80
vs Industry
66
Median 3Y
1.5
Median 5Y
1.4
Industry
19.7
vs History
80
vs Industry
63
Median 3Y
1.5
Median 5Y
1.3
Industry
26.8
vs History
80
vs Industry
59
Median 3Y
2.2
Median 5Y
1.8
Industry
21.5
vs History
80
vs Industry
44
Median 3Y
1.9
Median 5Y
1.7
Industry
26.5
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-3.8
Industry
2.8

Multiples Across Competitors

SP5 Competitors Multiples
Astrotech 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
Astrotech Corp
F:SP5
6.7m EUR 5.1 -0.5 0.5 0.5
US
RTX Corp
LSE:0R2N
251.7B USD 2.9 38.2 21.9 33
US
Raytheon Technologies Corp
NYSE:RTX
249.9B USD 2.9 37.9 21.8 32.8
NL
Airbus SE
PAR:AIR
154.7B EUR 2.1 30.5 18.1 27.4
US
Boeing Co
NYSE:BA
165.7B USD 2.1 -16.3 -28.8 -22.2
FR
Safran SA
PAR:SAF
125.4B EUR 4.3 29 21 27.5
UK
Rolls-Royce Holdings PLC
LSE:RR
97.2B GBP 5 16.8 22.9 29.2
US
Lockheed Martin Corp
NYSE:LMT
111.7B USD 1.5 26.6 16.4 20.9
US
General Dynamics Corp
NYSE:GD
93.3B USD 1.8 22.1 16.1 18.8
US
Howmet Aerospace Inc
NYSE:HWM
85.5B USD 10.7 59 38.6 44.1
US
Northrop Grumman Corp
NYSE:NOC
83.4B USD 2 20.7 17.3 23.6
P/E Multiple
Earnings Growth PEG
US
Astrotech Corp
F:SP5
Average P/E: 31.2
Negative Multiple: -0.5
N/A N/A
US
RTX Corp
LSE:0R2N
38.2
29%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
37.9
29%
1.3
NL
Airbus SE
PAR:AIR
30.5
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -16.3 N/A N/A
FR
Safran SA
PAR:SAF
29
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.8
8%
2.1
US
Lockheed Martin Corp
NYSE:LMT
26.6
11%
2.4
US
General Dynamics Corp
NYSE:GD
22.1
11%
2
US
Howmet Aerospace Inc
NYSE:HWM
59
23%
2.6
US
Northrop Grumman Corp
NYSE:NOC
20.7
3%
6.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Astrotech Corp
F:SP5
Average EV/EBITDA: 19.5
0.5
N/A N/A
US
RTX Corp
LSE:0R2N
21.9
18%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
21.8
18%
1.2
NL
Airbus SE
PAR:AIR
18.1
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -28.8 N/A N/A
FR
Safran SA
PAR:SAF
21
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
22.9
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
16.4
10%
1.6
US
General Dynamics Corp
NYSE:GD
16.1
10%
1.6
US
Howmet Aerospace Inc
NYSE:HWM
38.6
18%
2.1
US
Northrop Grumman Corp
NYSE:NOC
17.3
6%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Astrotech Corp
F:SP5
Average EV/EBIT: 25.8
0.5
N/A N/A
US
RTX Corp
LSE:0R2N
33
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
32.8
31%
1.1
NL
Airbus SE
PAR:AIR
27.4
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -22.2 N/A N/A
FR
Safran SA
PAR:SAF
27.5
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
29.2
21%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.9
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.8
11%
1.7
US
Howmet Aerospace Inc
NYSE:HWM
44.1
20%
2.2
US
Northrop Grumman Corp
NYSE:NOC
23.6
7%
3.4