Red Cat Holdings Inc
NASDAQ:RCAT

Watchlist Manager
Red Cat Holdings Inc Logo
Red Cat Holdings Inc
NASDAQ:RCAT
Watchlist
Price: 6.13 USD -3.01% Market Closed
Market Cap: 554.8m USD

Relative Value

The Relative Value of one RCAT stock under the Base Case scenario is 5.74 USD. Compared to the current market price of 6.13 USD, Red Cat Holdings Inc is Overvalued by 6%.

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.

RCAT Relative Value
Base Case
5.74 USD
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
2
Median 3Y
10.7
Median 5Y
14.9
Industry
1.7
Forward
6.4
vs History
vs Industry
Median 3Y
-4
Median 5Y
-8.2
Industry
21.7
Forward
-18.9
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-11.6
Industry
14.6
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-5.8
Industry
20
vs History
11
vs Industry
1
Median 3Y
1.3
Median 5Y
1.7
Industry
1.9
vs History
7
vs Industry
2
Median 3Y
6.3
Median 5Y
11.3
Industry
1.7
Forward
6.6
vs History
vs Industry
0
Median 3Y
34.8
Median 5Y
65.9
Industry
7
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-6.4
Industry
14.4
Forward
-44.5
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-6.3
Industry
17.7
Forward
-30.7
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-5.7
Industry
14.2
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-5.7
Industry
16.7
vs History
19
vs Industry
3
Median 3Y
1.5
Median 5Y
2.6
Industry
1.5

Multiples Across Competitors

RCAT Competitors Multiples
Red Cat Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PR
Red Cat Holdings Inc
NASDAQ:RCAT
525m USD 81 -7.9 -14.9 -14.2
JP
Keyence Corp
TSE:6861
14.9T JPY 14.4 37.7 25 25.8
CN
Hangzhou Hikvision Digital Technology Co Ltd
SZSE:002415
258.6B CNY 2.8 21.4 16.7 16.7
US
Keysight Technologies Inc
NYSE:KEYS
27.3B USD 5.3 36.8 23.7 31
SE
Hexagon AB
STO:HEXA B
262B SEK 4.4 24.7 13.2 19.2
CN
Zhonghang Electronic Measuring Instruments Co Ltd
SZSE:300114
193.2B CNY 117.8 1 890.2 2 354.3 2 354.3
US
Teledyne Technologies Inc
NYSE:TDY
23.2B USD 4 28 19.4 25.4
US
Trimble Inc
NASDAQ:TRMB
17.1B USD 4.8 11.3 26.7 39.2
US
Zebra Technologies Corp
NASDAQ:ZBRA
14.9B USD 2.9 27.1 16.7 20.3
UK
Halma PLC
LSE:HLMA
10.9B GBP 5.1 38.2 22.4 28.7
IL
Mobileye Global Inc
NASDAQ:MBLY
13.7B USD 7.4 -4.6 -4.7 -3.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PR
Red Cat Holdings Inc
NASDAQ:RCAT
Average EV/EBITDA: 279.8
Negative Multiple: -14.9
N/A N/A
JP
Keyence Corp
TSE:6861
25
11%
2.3
CN
Hangzhou Hikvision Digital Technology Co Ltd
SZSE:002415
16.7
18%
0.9
US
Keysight Technologies Inc
NYSE:KEYS
23.7
20%
1.2
SE
Hexagon AB
STO:HEXA B
13.2
3%
4.4
CN
Zhonghang Electronic Measuring Instruments Co Ltd
SZSE:300114
2 354.3
N/A N/A
US
Teledyne Technologies Inc
NYSE:TDY
19.4
9%
2.2
US
Trimble Inc
NASDAQ:TRMB
26.7
20%
1.3
US
Zebra Technologies Corp
NASDAQ:ZBRA
16.7
11%
1.5
UK
Halma PLC
LSE:HLMA
22.4
8%
2.8
IL
M
Mobileye Global Inc
NASDAQ:MBLY
Negative Multiple: -4.7 N/A N/A