Hanwha AeroSpace Co Ltd Relative Valuation - Hanwha AeroSpace Co Ltd

Watchlist Manager

Watchlist

Price: 999 999.9999 KRW Market Closed

Market Cap: ₩51.6T

	Hanwha AeroSpace Co Ltd KRX:012450	KR

Multiples-Based Value

The Multiples-Based Value of one Hanwha AeroSpace Co Ltd stock under the Base Case scenario is 1 093 787.1321 KRW. Compared to the current market price of 999 999.9999 KRW, Hanwha AeroSpace Co Ltd is Undervalued by 9%.

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?

Multiples-Based Value

Base Case

Undervaluation 9%

Multiples-Based Value

Price

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
KR	Hanwha AeroSpace Co Ltd KRX:012450	51.4T KRW	1.9	36.6	14.1	18.1
US	Raytheon Technologies Corp NYSE:RTX	254.4B USD	2.9	37.8	20.6	30.3
US	RTX Corp LSE:0R2N	258.1B USD	2.9	38.2	20.8	30.6
US	Boeing Co NYSE:BA	149.5B USD	1.7	79.1	-47.9	-30.6
NL	Airbus SE PAR:AIR	126.3B EUR	1.7	24.2	13.5	20.9
US	Lockheed Martin Corp NYSE:LMT	141B USD	1.9	28.1	16.6	20.2
FR	Safran SA PAR:SAF	115.3B EUR	3.7	16.1	18.7	24.8
UK	Rolls-Royce Holdings PLC LSE:RR	97.1B GBP	4.4	16	17.4	20.4
US	Northrop Grumman Corp NYSE:NOC	96.4B USD	2.3	23.1	18.5	24.9
US	General Dynamics Corp NYSE:GD	93.8B USD	1.8	22.3	15.7	18.4
US	Howmet Aerospace Inc NYSE:HWM	91.5B USD	11.1	60.8	38.7	43.8

			Revenue Growth	P/S to Growth
KR	Hanwha AeroSpace Co Ltd KRX:012450	Average P/S: 3.3 1.9	11%	0.2
US	Raytheon Technologies Corp NYSE:RTX	2.9	6%	0.5
US	RTX Corp LSE:0R2N	2.9	6%	0.5
US	Boeing Co NYSE:BA	1.7	12%	0.1
NL	Airbus SE PAR:AIR	1.7	12%	0.1
US	Lockheed Martin Corp NYSE:LMT	1.9	5%	0.4
FR	Safran SA PAR:SAF	3.7	11%	0.3
UK	Rolls-Royce Holdings PLC LSE:RR	4.4	7%	0.6
US	Northrop Grumman Corp NYSE:NOC	2.3	6%	0.4
US	General Dynamics Corp NYSE:GD	1.8	5%	0.4
US	Howmet Aerospace Inc NYSE:HWM	11.1	12%	0.9

			Earnings Growth	PEG
KR	Hanwha AeroSpace Co Ltd KRX:012450	Average P/E: 34.7 36.6	33%	1.1
US	Raytheon Technologies Corp NYSE:RTX	37.8	18%	2.1
US	RTX Corp LSE:0R2N	38.2	18%	2.1
US	Boeing Co NYSE:BA	79.1	53%	1.5
NL	Airbus SE PAR:AIR	24.2	19%	1.3
US	Lockheed Martin Corp NYSE:LMT	28.1	16%	1.8
FR	Safran SA PAR:SAF	16.1	-7%	N/A
UK	Rolls-Royce Holdings PLC LSE:RR	16	-14%	N/A
US	Northrop Grumman Corp NYSE:NOC	23.1	3%	7.7
US	General Dynamics Corp NYSE:GD	22.3	9%	2.5
US	Howmet Aerospace Inc NYSE:HWM	60.8	19%	3.2

			EBITDA Growth	EV/EBITDA to Growth
KR	Hanwha AeroSpace Co Ltd KRX:012450	Average EV/EBITDA: 19.5 14.1	20%	0.7
US	Raytheon Technologies Corp NYSE:RTX	20.6	11%	1.9
US	RTX Corp LSE:0R2N	20.8	11%	1.9
US	Boeing Co NYSE:BA	Negative Multiple: -47.9	N/A	N/A
NL	Airbus SE PAR:AIR	13.5	18%	0.8
US	Lockheed Martin Corp NYSE:LMT	16.6	9%	1.8
FR	Safran SA PAR:SAF	18.7	16%	1.2
UK	Rolls-Royce Holdings PLC LSE:RR	17.4	3%	5.8
US	Northrop Grumman Corp NYSE:NOC	18.5	7%	2.6
US	General Dynamics Corp NYSE:GD	15.7	8%	2
US	Howmet Aerospace Inc NYSE:HWM	38.7	16%	2.4

			EBIT Growth	EV/EBIT to Growth
KR	Hanwha AeroSpace Co Ltd KRX:012450	Average EV/EBIT: 25.2 18.1	25%	0.7
US	Raytheon Technologies Corp NYSE:RTX	30.3	17%	1.8
US	RTX Corp LSE:0R2N	30.6	17%	1.8
US	Boeing Co NYSE:BA	Negative Multiple: -30.6	N/A	N/A
NL	Airbus SE PAR:AIR	20.9	25%	0.8
US	Lockheed Martin Corp NYSE:LMT	20.2	11%	1.8
FR	Safran SA PAR:SAF	24.8	20%	1.2
UK	Rolls-Royce Holdings PLC LSE:RR	20.4	4%	5.1
US	Northrop Grumman Corp NYSE:NOC	24.9	8%	3.1
US	General Dynamics Corp NYSE:GD	18.4	8%	2.3
US	Howmet Aerospace Inc NYSE:HWM	43.8	17%	2.6

Hanwha AeroSpace Co Ltd
KRX:012450

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Hanwha AeroSpace Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Hanwha AeroSpace Co Ltd KRX:012450

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Hanwha AeroSpace Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Hanwha AeroSpace Co Ltd
KRX:012450

Competitors Multiples
Hanwha AeroSpace Co Ltd Competitors