Bharat Dynamics Ltd
NSE:BDL

Watchlist Manager
Bharat Dynamics Ltd Logo
Bharat Dynamics Ltd
NSE:BDL
Watchlist
Price: 1 413.4 INR 0.94% Market Closed
Market Cap: 518.1B INR
Section:
 

Relative Value

The Relative Value of one BDL stock under the Base Case scenario is hidden INR. Compared to the current market price of 1 413.4 INR, Bharat Dynamics Ltd is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

12.9
P/S
P/S
Price to Sales
12.9
vs History
38
vs Industry
10
Median 3Y
14
Median 5Y
8.1
Industry
4.4
Forward
11.1
More Details
79.2
P/E
P/E
Price to Earnings
79.2
vs History
22
vs Industry
11
Median 3Y
70.4
Median 5Y
51.1
Industry
34.4
Forward
57.3
More Details
59.1
P/OCF
P/OCF
Price to OCF
59.1
vs History
23
vs Industry
6
Median 3Y
11.7
Median 5Y
9.8
Industry
19.6
More Details
84
P/FCFE
P/FCFE
Price to FCFE
84
vs History
22
vs Industry
5
Median 3Y
10.2
Median 5Y
10.2
Industry
32.1
More Details
12.3
P/B
P/B
Price to Book Value
12.3
vs History
20
vs Industry
7
Median 3Y
10
Median 5Y
5.6
Industry
4.1
More Details
11.7
EV/S
EV/S
Enterprise Value to Sales
11.7
vs History
33
vs Industry
10
Median 3Y
12.8
Median 5Y
6
Industry
4.5
Forward
10
More Details
25
EV/GP
EV/GP
Enterprise Value to Gross Profit
25
vs History
26
vs Industry
16
Median 3Y
21.7
Median 5Y
10.5
Industry
14
More Details
82.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
82.5
vs History
22
vs Industry
5
Median 3Y
71.1
Median 5Y
35.5
Industry
19.3
Forward
53.8
More Details
94.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
94.9
vs History
22
vs Industry
5
Median 3Y
85.2
Median 5Y
43.2
Industry
26.5
Forward
57.2
More Details
53.5
EV/OCF
EV/OCF
Enterprise Value to OCF
53.5
vs History
23
vs Industry
7
Median 3Y
9.2
Median 5Y
6.2
Industry
20.9
More Details
75.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
75.5
vs History
15
vs Industry
6
Median 3Y
7.2
Median 5Y
6.3
Industry
26.7
More Details
7.7
EV/IC
EV/IC
Enterprise Value to IC
7.7
vs History
20
vs Industry
12
Median 3Y
6.8
Median 5Y
4.2
Industry
2.7
More Details

Multiples Across Competitors

BDL Competitors Multiples
Bharat Dynamics Ltd 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
IN
Bharat Dynamics Ltd
NSE:BDL
518.1B INR 12.9 79.2 82.5 94.9
US
Raytheon Technologies Corp
NYSE:RTX
235.3B USD 2.7 35.7 20.6 31.1
US
RTX Corp
LSE:0R2N
231.1B USD 2.7 35.1 20.3 30.6
NL
Airbus SE
PAR:AIR
152B EUR 2.1 30 17.8 27
US
Boeing Co
NYSE:BA
151.9B USD 1.9 -15 -26.7 -20.6
FR
Safran SA
PAR:SAF
121.9B EUR 4.1 28.1 20.5 26.7
UK
Rolls-Royce Holdings PLC
LSE:RR
93.4B GBP 4.8 16.1 22 28
US
Lockheed Martin Corp
NYSE:LMT
109B USD 1.5 26 16.1 20.5
US
General Dynamics Corp
NYSE:GD
92.4B USD 1.8 21.9 15.9 18.7
DE
Rheinmetall AG
XETRA:RHM
74.9B EUR 6.8 88.8 38.6 51.2
US
Northrop Grumman Corp
NYSE:NOC
80.3B USD 2 20 16.8 22.8
P/E Multiple
Earnings Growth PEG
IN
Bharat Dynamics Ltd
NSE:BDL
Average P/E: 38.1
79.2
41%
1.9
US
Raytheon Technologies Corp
NYSE:RTX
35.7
29%
1.2
US
RTX Corp
LSE:0R2N
35.1
29%
1.2
NL
Airbus SE
PAR:AIR
30
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15 N/A N/A
FR
Safran SA
PAR:SAF
28.1
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.1
8%
2
US
Lockheed Martin Corp
NYSE:LMT
26
11%
2.4
US
General Dynamics Corp
NYSE:GD
21.9
11%
2
DE
Rheinmetall AG
XETRA:RHM
88.8
60%
1.5
US
Northrop Grumman Corp
NYSE:NOC
20
3%
6.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Bharat Dynamics Ltd
NSE:BDL
Average EV/EBITDA: 27.1
82.5
51%
1.6
US
Raytheon Technologies Corp
NYSE:RTX
20.6
18%
1.1
US
RTX Corp
LSE:0R2N
20.3
18%
1.1
NL
Airbus SE
PAR:AIR
17.8
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -26.7 N/A N/A
FR
Safran SA
PAR:SAF
20.5
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
22
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
16.1
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.9
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
38.6
42%
0.9
US
Northrop Grumman Corp
NYSE:NOC
16.8
6%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Bharat Dynamics Ltd
NSE:BDL
Average EV/EBIT: 35.1
94.9
53%
1.8
US
Raytheon Technologies Corp
NYSE:RTX
31.1
31%
1
US
RTX Corp
LSE:0R2N
30.6
31%
1
NL
Airbus SE
PAR:AIR
27
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -20.6 N/A N/A
FR
Safran SA
PAR:SAF
26.7
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.5
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.7
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
51.2
45%
1.1
US
Northrop Grumman Corp
NYSE:NOC
22.8
7%
3.3

See Also

Summary
BDL intrinsic value, competitors valuation, and company profile.
DCF Valuation
BDL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BDL stock valuation using valuation multiples.
Wall Street Estimates
BDL 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
BDL 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
Back to Top
ALPHA SPREAD
Follow us
Join more than 302,300+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.