Bharat Dynamics Ltd
NSE:BDL

Watchlist Manager
Bharat Dynamics Ltd Logo
Bharat Dynamics Ltd
NSE:BDL
Watchlist
Price: 1 252.6 INR -5.12%
Market Cap: ₹459.2B

Relative Value

The Relative Value of one BDL stock under the Base Case scenario is 1 093.65 INR. Compared to the current market price of 1 252.6 INR, Bharat Dynamics Ltd is Overvalued by 13%.

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.

BDL Relative Value
Base Case
1 093.65 INR
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BDL Competitors Multiples
Bharat Dynamics Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Bharat Dynamics Ltd
NSE:BDL
462.6B INR 12.3 79 88 104.7
US
Raytheon Technologies Corp
NYSE:RTX
274.3B USD 3.1 40.7 22 32.4
US
RTX Corp
LSE:0R2N
274.1B USD 3.1 40.7 22 32.4
US
Boeing Co
NYSE:BA
161.6B USD 1.8 85.5 -51.4 -32.9
NL
Airbus SE
PAR:AIR
131B EUR 1.8 24.8 13.9 21.5
FR
Safran SA
PAR:SAF
125.9B EUR 4 17.5 20.4 27
US
Lockheed Martin Corp
NYSE:LMT
147.1B USD 2 29.3 17.2 20.9
UK
Rolls-Royce Holdings PLC
LSE:RR
102.8B GBP 4.8 17.4 19 22.2
US
Northrop Grumman Corp
NYSE:NOC
102.9B USD 2.5 24.6 19.7 26.4
US
Howmet Aerospace Inc
NYSE:HWM
97.2B USD 11.8 64.5 41 46.5
US
General Dynamics Corp
NYSE:GD
95.5B USD 1.8 22.7 16 18.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Bharat Dynamics Ltd
NSE:BDL
Average EV/EBITDA: 27.9
88
44%
2
US
Raytheon Technologies Corp
NYSE:RTX
22
11%
2
US
RTX Corp
LSE:0R2N
22
11%
2
US
Boeing Co
NYSE:BA
Negative Multiple: -51.4 N/A N/A
NL
Airbus SE
PAR:AIR
13.9
18%
0.8
FR
Safran SA
PAR:SAF
20.4
16%
1.3
US
Lockheed Martin Corp
NYSE:LMT
17.2
9%
1.9
UK
Rolls-Royce Holdings PLC
LSE:RR
19
3%
6.3
US
Northrop Grumman Corp
NYSE:NOC
19.7
7%
2.8
US
Howmet Aerospace Inc
NYSE:HWM
41
16%
2.6
US
General Dynamics Corp
NYSE:GD
16
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Bharat Dynamics Ltd
NSE:BDL
Average EV/EBIT: 35.3
104.7
52%
2
US
Raytheon Technologies Corp
NYSE:RTX
32.4
17%
1.9
US
RTX Corp
LSE:0R2N
32.4
17%
1.9
US
Boeing Co
NYSE:BA
Negative Multiple: -32.9 N/A N/A
NL
Airbus SE
PAR:AIR
21.5
25%
0.9
FR
Safran SA
PAR:SAF
27
19%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.9
11%
1.9
UK
Rolls-Royce Holdings PLC
LSE:RR
22.2
1%
22.2
US
Northrop Grumman Corp
NYSE:NOC
26.4
8%
3.3
US
Howmet Aerospace Inc
NYSE:HWM
46.5
17%
2.7
US
General Dynamics Corp
NYSE:GD
18.8
8%
2.3
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett