Woodward Inc
NASDAQ:WWD

Watchlist Manager
Woodward Inc Logo
Woodward Inc
NASDAQ:WWD
Watchlist
Price: 210.61 USD 2.24% Market Closed
Market Cap: 12.5B USD

Relative Value

The Relative Value of one WWD stock under the Base Case scenario is 229.52 USD. Compared to the current market price of 210.61 USD, Woodward Inc is Undervalued by 8%.

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.

WWD Relative Value
Base Case
229.52 USD
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
45
Median 3Y
2.8
Median 5Y
2.8
Industry
3.9
Forward
3.6
vs History
47
vs Industry
37
Median 3Y
31.9
Median 5Y
32
Industry
33.1
Forward
33
vs History
9
vs Industry
30
Median 3Y
25.5
Median 5Y
22.8
Industry
21.4
vs History
53
vs Industry
33
Median 3Y
30
Median 5Y
32.4
Industry
29.1
vs History
0
vs Industry
24
Median 3Y
3.7
Median 5Y
3.5
Industry
3.6
vs History
1
vs Industry
43
Median 3Y
3
Median 5Y
3
Industry
3.8
Forward
3.7
vs History
11
vs Industry
43
Median 3Y
12.2
Median 5Y
12.3
Industry
13.7
vs History
4
vs Industry
32
Median 3Y
19
Median 5Y
19
Industry
20.7
Forward
20
vs History
26
vs Industry
35
Median 3Y
27.2
Median 5Y
27.5
Industry
27.7
Forward
24.6
vs History
15
vs Industry
29
Median 3Y
27.3
Median 5Y
24.2
Industry
22.4
vs History
17
vs Industry
22
Median 3Y
34.6
Median 5Y
30.5
Industry
31.6
vs History
0
vs Industry
35
Median 3Y
2.3
Median 5Y
2.2
Industry
2.6

Multiples Across Competitors

WWD Competitors Multiples
Woodward Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Woodward Inc
NASDAQ:WWD
12.5B USD 3.7 32.9 23.9 30.3
US
RTX Corp
LSE:0R2N
176.3B USD 2.2 38.3 19.9 33.8
US
Raytheon Technologies Corp
NYSE:RTX
176.8B USD 2.2 38.4 19.9 33.9
US
Boeing Co
NYSE:BA
152.5B USD 2.2 -13.1 -20.9 -17.1
NL
Airbus SE
PAR:AIR
123.8B EUR 1.8 28 15.4 24.9
FR
Safran SA
PAR:SAF
106.2B EUR 3.8 -159.2 19.2 25.9
US
Lockheed Martin Corp
NYSE:LMT
109.2B USD 1.5 19.9 14.1 17.1
UK
Rolls-Royce Holdings PLC
LSE:RR
71.1B GBP 3.8 28.2 21.6 29.8
DE
Rheinmetall AG
XETRA:RHM
79.5B EUR 7.6 105.6 42.6 55.1
US
TransDigm Group Inc
NYSE:TDG
80.5B USD 9.6 46.8 23.9 26
UK
BAE Systems PLC
LSE:BA
55.9B GBP 2.1 28.6 17.7 25.6
P/S Multiple
Revenue Growth P/S to Growth
US
Woodward Inc
NASDAQ:WWD
Average P/S: 3.7
3.7
7%
0.5
US
RTX Corp
LSE:0R2N
2.2
6%
0.4
US
Raytheon Technologies Corp
NYSE:RTX
2.2
6%
0.4
US
Boeing Co
NYSE:BA
2.2
19%
0.1
NL
Airbus SE
PAR:AIR
1.8
11%
0.2
FR
Safran SA
PAR:SAF
3.8
11%
0.3
US
Lockheed Martin Corp
NYSE:LMT
1.5
4%
0.4
UK
Rolls-Royce Holdings PLC
LSE:RR
3.8
6%
0.6
DE
Rheinmetall AG
XETRA:RHM
7.6
32%
0.2
US
TransDigm Group Inc
NYSE:TDG
9.6
9%
1.1
UK
BAE Systems PLC
LSE:BA
2.1
10%
0.2
P/E Multiple
Earnings Growth PEG
US
Woodward Inc
NASDAQ:WWD
Average P/E: 40.7
32.9
13%
2.5
US
RTX Corp
LSE:0R2N
38.3
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
38.4
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -13.1 N/A N/A
NL
Airbus SE
PAR:AIR
28
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -159.2 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.9
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
28.2
3%
9.4
DE
Rheinmetall AG
XETRA:RHM
105.6
56%
1.9
US
TransDigm Group Inc
NYSE:TDG
46.8
24%
1.9
UK
BAE Systems PLC
LSE:BA
28.6
13%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Woodward Inc
NASDAQ:WWD
Average EV/EBITDA: 21.8
23.9
13%
1.8
US
RTX Corp
LSE:0R2N
19.9
17%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
19.9
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -20.9 N/A N/A
NL
Airbus SE
PAR:AIR
15.4
19%
0.8
FR
Safran SA
PAR:SAF
19.2
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.1
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
21.6
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
42.6
39%
1.1
US
TransDigm Group Inc
NYSE:TDG
23.9
12%
2
UK
BAE Systems PLC
LSE:BA
17.7
11%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Woodward Inc
NASDAQ:WWD
Average EV/EBIT: 30.2
30.3
15%
2
US
RTX Corp
LSE:0R2N
33.8
29%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
33.9
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -17.1 N/A N/A
NL
Airbus SE
PAR:AIR
24.9
27%
0.9
FR
Safran SA
PAR:SAF
25.9
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.1
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
29.8
17%
1.8
DE
Rheinmetall AG
XETRA:RHM
55.1
42%
1.3
US
TransDigm Group Inc
NYSE:TDG
26
12%
2.2
UK
BAE Systems PLC
LSE:BA
25.6
17%
1.5