I

Innospace Co Ltd
KOSDAQ:462350

Watchlist Manager
Innospace Co Ltd
KOSDAQ:462350
Watchlist
Price: 15 580 KRW 14.73%
Market Cap: 320.6B KRW

Relative Value

The Relative Value of one Innospace Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 15 580 KRW, Innospace Co 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.

Innospace Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
0
Median 3Y
304.2
Median 5Y
304.2
Industry
4.7
Forward
6.7
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-5.6
Industry
35.6
Forward
-4.5
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-6.3
Industry
21.4
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-4.2
Industry
34.3
vs History
5
vs Industry
45
Median 3Y
4.4
Median 5Y
4.4
Industry
4.4
vs History
30
vs Industry
0
Median 3Y
296.3
Median 5Y
296.3
Industry
4.8
Forward
6.6
vs History
vs Industry
0
Median 3Y
-41
Median 5Y
-41
Industry
14.6
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-5.7
Industry
20.5
Forward
-14.4
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
-5.2
Industry
27.7
Forward
-12.4
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-5.7
Industry
22.2
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-3.7
Industry
27.5
vs History
40
vs Industry
24
Median 3Y
4.6
Median 5Y
4.6
Industry
3

Multiples Across Competitors

Competitors Multiples
Innospace Co 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
KR
Innospace Co Ltd
KOSDAQ:462350
279.5B KRW 395.6 -5.2 -5.6 -5.1
US
Raytheon Technologies Corp
NYSE:RTX
251.1B USD 2.9 38.1 21.9 32.9
US
RTX Corp
LSE:0R2N
245.5B USD 2.9 37.2 21.4 32.3
NL
Airbus SE
PAR:AIR
160.8B EUR 2.2 31.7 18.8 28.5
US
Boeing Co
NYSE:BA
173B USD 2.1 -17 -30 -23.1
FR
Safran SA
PAR:SAF
128.8B EUR 4.4 29.8 21.6 28.2
UK
Rolls-Royce Holdings PLC
LSE:RR
101.2B GBP 5.2 17.5 23.9 30.5
US
Lockheed Martin Corp
NYSE:LMT
114.3B USD 1.6 27.2 16.7 21.3
US
General Dynamics Corp
NYSE:GD
92.8B USD 1.8 22 16 18.7
DE
Rheinmetall AG
XETRA:RHM
73.5B EUR 6.7 87.6 37.9 50.3
US
Howmet Aerospace Inc
NYSE:HWM
85.3B USD 10.7 58.9 38.5 44
P/E Multiple
Earnings Growth PEG
KR
I
Innospace Co Ltd
KOSDAQ:462350
Average P/E: 38.9
Negative Multiple: -5.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
38.1
29%
1.3
US
RTX Corp
LSE:0R2N
37.2
28%
1.3
NL
Airbus SE
PAR:AIR
31.7
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -17 N/A N/A
FR
Safran SA
PAR:SAF
29.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
17.5
8%
2.2
US
Lockheed Martin Corp
NYSE:LMT
27.2
11%
2.5
US
General Dynamics Corp
NYSE:GD
22
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
87.6
60%
1.5
US
Howmet Aerospace Inc
NYSE:HWM
58.9
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
I
Innospace Co Ltd
KOSDAQ:462350
Average EV/EBITDA: 24.1
Negative Multiple: -5.6
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
21.9
18%
1.2
US
RTX Corp
LSE:0R2N
21.4
18%
1.2
NL
Airbus SE
PAR:AIR
18.8
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30 N/A N/A
FR
Safran SA
PAR:SAF
21.6
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
23.9
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16.7
10%
1.7
US
General Dynamics Corp
NYSE:GD
16
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
37.9
41%
0.9
US
Howmet Aerospace Inc
NYSE:HWM
38.5
18%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
I
Innospace Co Ltd
KOSDAQ:462350
Average EV/EBIT: 31.8
Negative Multiple: -5.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
32.9
31%
1.1
US
RTX Corp
LSE:0R2N
32.3
31%
1
NL
Airbus SE
PAR:AIR
28.5
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -23.1 N/A N/A
FR
Safran SA
PAR:SAF
28.2
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
30.5
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
21.3
12%
1.8
US
General Dynamics Corp
NYSE:GD
18.7
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
50.3
45%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
44
20%
2.2