Cohort PLC
LSE:CHRT

Watchlist Manager
Cohort PLC Logo
Cohort PLC
LSE:CHRT
Watchlist
Price: 1 086 GBX 0.93% Market Closed
Market Cap: 509.6m GBX

Relative Value

The Relative Value of one CHRT stock under the Base Case scenario is hidden GBX. Compared to the current market price of 1 086 GBX, Cohort PLC 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.

CHRT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
55
Median 3Y
1.7
Median 5Y
1.6
Industry
4.4
Forward
1.7
vs History
34
vs Industry
40
Median 3Y
21
Median 5Y
24.1
Industry
34.4
Forward
17.9
vs History
76
vs Industry
47
Median 3Y
12.2
Median 5Y
12.2
Industry
19.6
vs History
80
vs Industry
31
Median 3Y
17
Median 5Y
14.5
Industry
32.1
vs History
36
vs Industry
25
Median 3Y
3.1
Median 5Y
2.9
Industry
4.1
vs History
30
vs Industry
61
Median 3Y
1.5
Median 5Y
1.5
Industry
4.5
Forward
1.6
vs History
14
vs Industry
68
Median 3Y
3.8
Median 5Y
4.1
Industry
14
vs History
12
vs Industry
45
Median 3Y
10.4
Median 5Y
10.7
Industry
19.3
Forward
11
vs History
39
vs Industry
44
Median 3Y
14.9
Median 5Y
15.9
Industry
26.5
Forward
13.9
vs History
73
vs Industry
50
Median 3Y
11.7
Median 5Y
11.7
Industry
20.9
vs History
60
vs Industry
37
Median 3Y
16.2
Median 5Y
15.5
Industry
26.7
vs History
20
vs Industry
24
Median 3Y
1.9
Median 5Y
2
Industry
2.7

Multiples Across Competitors

CHRT Competitors Multiples
Cohort PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Cohort PLC
LSE:CHRT
507m GBP 1.9 26.3 13.6 18.1
US
RTX Corp
LSE:0R2N
228.3B USD 2.7 34.6 20.1 30.3
US
Raytheon Technologies Corp
NYSE:RTX
229.4B USD 2.7 34.8 20.2 30.4
NL
Airbus SE
PAR:AIR
155.3B EUR 2.2 30.7 18.2 27.5
US
Boeing Co
NYSE:BA
153.4B USD 1.9 -15.1 -26.9 -20.8
FR
Safran SA
PAR:SAF
122.8B EUR 4.2 28.4 20.6 26.9
UK
Rolls-Royce Holdings PLC
LSE:RR
91.7B GBP 4.7 15.8 21.6 27.5
US
Lockheed Martin Corp
NYSE:LMT
104B USD 1.4 24.8 15.4 19.6
US
General Dynamics Corp
NYSE:GD
91.1B USD 1.8 21.6 15.7 18.4
DE
Rheinmetall AG
XETRA:RHM
70.3B EUR 6.4 83.8 36.3 48.1
US
Howmet Aerospace Inc
NYSE:HWM
77B USD 9.7 53.2 34.9 39.8
P/E Multiple
Earnings Growth PEG
UK
Cohort PLC
LSE:CHRT
Average P/E: 35.4
26.3
22%
1.2
US
RTX Corp
LSE:0R2N
34.6
29%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
34.8
29%
1.2
NL
Airbus SE
PAR:AIR
30.7
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.1 N/A N/A
FR
Safran SA
PAR:SAF
28.4
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
15.8
8%
2
US
Lockheed Martin Corp
NYSE:LMT
24.8
11%
2.3
US
General Dynamics Corp
NYSE:GD
21.6
11%
2
DE
Rheinmetall AG
XETRA:RHM
83.8
60%
1.4
US
Howmet Aerospace Inc
NYSE:HWM
53.2
23%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Cohort PLC
LSE:CHRT
Average EV/EBITDA: 21.7
13.6
18%
0.8
US
RTX Corp
LSE:0R2N
20.1
18%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
20.2
18%
1.1
NL
Airbus SE
PAR:AIR
18.2
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -26.9 N/A N/A
FR
Safran SA
PAR:SAF
20.6
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21.6
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
15.4
10%
1.5
US
General Dynamics Corp
NYSE:GD
15.7
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
36.3
42%
0.9
US
Howmet Aerospace Inc
NYSE:HWM
34.9
18%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Cohort PLC
LSE:CHRT
Average EV/EBIT: 28.7
18.1
22%
0.8
US
RTX Corp
LSE:0R2N
30.3
31%
1
US
Raytheon Technologies Corp
NYSE:RTX
30.4
31%
1
NL
Airbus SE
PAR:AIR
27.5
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -20.8 N/A N/A
FR
Safran SA
PAR:SAF
26.9
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.5
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
19.6
12%
1.6
US
General Dynamics Corp
NYSE:GD
18.4
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
48.1
45%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
39.8
20%
2