First Time Loading...
M

MS International PLC
LSE:MSI

Watchlist Manager
MS International PLC
LSE:MSI
Watchlist
Price: 902.55 GBX -0.27%
Updated: May 3, 2024
Section:
 

Relative Value

The Relative Value of one MSI stock under the Base Case scenario is 631.76 GBX. Compared to the current market price of 902.55 GBX, MS International PLC is Overvalued by 30%.

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.

MSI Relative Value
Base Case
631.76 GBX
Overvaluation 30%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
1
vs Industry
67
Median 3Y
0.7
Median 5Y
0.5
Industry
3.3
More Details
20.8
P/E
P/E
Price to Earnings
20.8
vs History
25
vs Industry
48
Median 3Y
17.4
Median 5Y
12.5
Industry
32.1
More Details
4.6
P/OCF
P/OCF
Price to OCF
4.6
vs History
25
vs Industry
55
Median 3Y
3.8
Median 5Y
3.5
Industry
21.1
More Details
5
P/FCFE
P/FCFE
Price to FCFE
5
vs History
28
vs Industry
40
Median 3Y
4.2
Median 5Y
3.8
Industry
28.4
More Details
3.4
P/B
P/B
Price to Book Value
3.4
vs History
1
vs Industry
33
Median 3Y
1.4
Median 5Y
1.1
Industry
3
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
7
vs Industry
78
Median 3Y
0.5
Median 5Y
0.3
Industry
3.2
More Details
3.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.7
vs History
7
vs Industry
77
Median 3Y
1.7
Median 5Y
1.1
Industry
11.8
More Details
8.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.8
vs History
12
vs Industry
58
Median 3Y
5.1
Median 5Y
3.6
Industry
20.2
More Details
10.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.8
vs History
12
vs Industry
57
Median 3Y
8.3
Median 5Y
5.7
Industry
26.8
More Details
3.3
EV/OCF
EV/OCF
Enterprise Value to OCF
3.3
vs History
20
vs Industry
57
Median 3Y
2.5
Median 5Y
1.6
Industry
21.2
More Details
3.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
3.6
vs History
20
vs Industry
44
Median 3Y
2.7
Median 5Y
1.7
Industry
26.1
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
11
vs Industry
55
Median 3Y
0.7
Median 5Y
0.5
Industry
2.1
More Details

Multiples Across Competitors

MSI Competitors Multiples
MS International PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
MS International PLC
LSE:MSI
150.3m GBP 1.5 20.8 8.8 10.8
US
Raytheon Technologies Corp
NYSE:RTX
134.3B USD 1.9 38.6 21.5 46.2
NL
Airbus SE
PAR:AIR
121.6B EUR 1.9 32.1 17.5 26.5
US
Lockheed Martin Corp
NYSE:LMT
109.4B USD 1.6 16.2 12.6 14.8
US
Boeing Co
NYSE:BA
109.7B USD 1.4 -51 149.7 -175.4
FR
Safran SA
PAR:SAF
86B EUR 3.6 25 18.4 26
US
General Dynamics Corp
NYSE:GD
78.8B USD 1.8 23.3 16.7 19.9
US
TransDigm Group Inc
NYSE:TDG
71.6B USD 10.3 53 26.1 28.4
US
Northrop Grumman Corp
NYSE:NOC
69.2B USD 1.7 32 20.2 30.4
UK
BAE Systems PLC
LSE:BA
41.3B GBP 1.8 22.2 13.6 18.1
UK
Rolls-Royce Holdings PLC
LSE:RR
35B GBP 2.1 14.5 12.9 20.4

See Also

Summary
MSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MSI stock valuation using valuation multiples.
Wall Street Estimates
MSI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MSI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.