A

AIRO Group Holdings Inc
NASDAQ:AIRO

Watchlist Manager
AIRO Group Holdings Inc
NASDAQ:AIRO
Watchlist
Price: 10.33 USD 2.28% Market Closed
Market Cap: 322.6m USD

Relative Value

The Relative Value of one AIRO stock under the Base Case scenario is 30.33 USD. Compared to the current market price of 10.33 USD, AIRO Group Holdings Inc is Undervalued by 66%.

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.

AIRO Relative Value
Base Case
30.33 USD
Undervaluation 66%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
Median 3Y
5.5
Median 5Y
5.5
Industry
4.3
Forward
2.8
vs History
vs Industry
Median 3Y
-18.6
Median 5Y
-18.6
Industry
34.3
Forward
-112.5
vs History
vs Industry
Median 3Y
-65.8
Median 5Y
-65.8
Industry
19.7
vs History
vs Industry
Median 3Y
-54.5
Median 5Y
-54.5
Industry
33
vs History
71
vs Industry
Median 3Y
0.9
Median 5Y
0.9
Industry
4.1
vs History
71
vs Industry
Median 3Y
5.2
Median 5Y
5.2
Industry
4.6
Forward
2.5
vs History
71
vs Industry
Median 3Y
7.9
Median 5Y
7.9
Industry
14.3
vs History
71
vs Industry
Median 3Y
29.3
Median 5Y
29.3
Industry
19.4
Forward
14.1
vs History
71
vs Industry
Median 3Y
661.2
Median 5Y
661.2
Industry
26.5
Forward
-142.4
vs History
vs Industry
Median 3Y
-62.1
Median 5Y
-62.1
Industry
21
vs History
vs Industry
Median 3Y
-51.8
Median 5Y
-51.8
Industry
26.8
vs History
71
vs Industry
Median 3Y
0.8
Median 5Y
0.8
Industry
2.7

Multiples Across Competitors

AIRO Competitors Multiples
AIRO Group Holdings Inc 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
AIRO Group Holdings Inc
NASDAQ:AIRO
322.6m USD 2.9 -9.8 14.7 331.4
US
RTX Corp
LSE:0R2N
235.3B USD 2.7 35.7 20.6 31.1
US
Raytheon Technologies Corp
NYSE:RTX
234.9B USD 2.7 35.6 20.6 31
NL
Airbus SE
PAR:AIR
160.1B EUR 2.2 31.6 18.7 28.4
FR
Safran SA
PAR:SAF
126.8B EUR 4.3 29.3 21.3 27.8
US
Boeing Co
NYSE:BA
144B USD 1.8 -14.2 -25.5 -19.7
UK
Rolls-Royce Holdings PLC
LSE:RR
90.8B GBP 4.6 15.7 21.4 27.2
US
Lockheed Martin Corp
NYSE:LMT
109.2B USD 1.5 26 16.1 20.5
DE
Rheinmetall AG
XETRA:RHM
79B EUR 7.2 94.1 40.7 54
US
General Dynamics Corp
NYSE:GD
92.4B USD 1.8 21.9 15.9 18.7
US
Northrop Grumman Corp
NYSE:NOC
81.5B USD 2 20.3 17 23.1
P/E Multiple
Earnings Growth PEG
US
A
AIRO Group Holdings Inc
NASDAQ:AIRO
Average P/E: 34.5
Negative Multiple: -9.8
N/A N/A
US
RTX Corp
LSE:0R2N
35.7
29%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
35.6
29%
1.2
NL
Airbus SE
PAR:AIR
31.6
22%
1.4
FR
Safran SA
PAR:SAF
29.3
N/A N/A
US
Boeing Co
NYSE:BA
Negative Multiple: -14.2 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
15.7
8%
2
US
Lockheed Martin Corp
NYSE:LMT
26
11%
2.4
DE
Rheinmetall AG
XETRA:RHM
94.1
61%
1.5
US
General Dynamics Corp
NYSE:GD
21.9
11%
2
US
Northrop Grumman Corp
NYSE:NOC
20.3
3%
6.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
A
AIRO Group Holdings Inc
NASDAQ:AIRO
Average EV/EBITDA: 20.7
14.7
6%
2.5
US
RTX Corp
LSE:0R2N
20.6
17%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
20.6
17%
1.2
NL
Airbus SE
PAR:AIR
18.7
19%
1
FR
Safran SA
PAR:SAF
21.3
15%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -25.5 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
21.4
15%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16.1
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
40.7
41%
1
US
General Dynamics Corp
NYSE:GD
15.9
8%
2
US
Northrop Grumman Corp
NYSE:NOC
17
6%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
A
AIRO Group Holdings Inc
NASDAQ:AIRO
Average EV/EBIT: 59.3
331.4
7%
47.3
US
RTX Corp
LSE:0R2N
31.1
30%
1
US
Raytheon Technologies Corp
NYSE:RTX
31
30%
1
NL
Airbus SE
PAR:AIR
28.4
26%
1.1
FR
Safran SA
PAR:SAF
27.8
18%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -19.7 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
27.2
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.5
11%
1.9
DE
Rheinmetall AG
XETRA:RHM
54
45%
1.2
US
General Dynamics Corp
NYSE:GD
18.7
10%
1.9
US
Northrop Grumman Corp
NYSE:NOC
23.1
6%
3.9