Bharat Electronics Ltd
NSE:BEL

Watchlist Manager
Bharat Electronics Ltd Logo
Bharat Electronics Ltd
NSE:BEL
Watchlist
Price: 414.3 INR 2.77% Market Closed
Market Cap: 3T INR

Relative Value

The Relative Value of one BEL stock under the Base Case scenario is hidden INR. Compared to the current market price of 414.3 INR, Bharat Electronics 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.

BEL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
23
Median 3Y
8.9
Median 5Y
5.1
Industry
4.7
Forward
10.9
vs History
12
vs Industry
26
Median 3Y
42.1
Median 5Y
29.1
Industry
35.6
Forward
50.1
vs History
14
vs Industry
7
Median 3Y
89.8
Median 5Y
47
Industry
21.4
vs History
14
vs Industry
8
Median 3Y
127.3
Median 5Y
38.6
Industry
34.3
vs History
14
vs Industry
8
Median 3Y
10.7
Median 5Y
6.5
Industry
4.4
vs History
7
vs Industry
21
Median 3Y
8.5
Median 5Y
4.6
Industry
4.8
Forward
10.6
vs History
7
vs Industry
29
Median 3Y
17.4
Median 5Y
10.3
Industry
14.6
vs History
14
vs Industry
22
Median 3Y
31.1
Median 5Y
19.8
Industry
20.5
Forward
37.7
vs History
14
vs Industry
25
Median 3Y
34
Median 5Y
22
Industry
27.7
Forward
39.9
vs History
14
vs Industry
8
Median 3Y
80.3
Median 5Y
44.5
Industry
22.2
vs History
12
vs Industry
3
Median 3Y
110.5
Median 5Y
35.7
Industry
27.5
vs History
11
vs Industry
13
Median 3Y
7.1
Median 5Y
3.5
Industry
3

Multiples Across Competitors

BEL Competitors Multiples
Bharat Electronics 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 Electronics Ltd
NSE:BEL
3T INR 12 53.2 39.7 42.5
US
Raytheon Technologies Corp
NYSE:RTX
251.1B USD 2.9 38.1 21.9 32.9
US
RTX Corp
LSE:0R2N
245.5B USD 2.9 37.2 21.4 32.3
NL
Airbus SE
PAR:AIR
164B EUR 2.3 32.4 19.2 29.1
US
Boeing Co
NYSE:BA
173B USD 2.1 -17 -30 -23.1
FR
Safran SA
PAR:SAF
130.5B EUR 4.4 30.2 21.9 28.6
UK
Rolls-Royce Holdings PLC
LSE:RR
104.3B GBP 5.3 18 24.6 31.4
US
Lockheed Martin Corp
NYSE:LMT
114.3B USD 1.6 27.2 16.7 21.3
US
General Dynamics Corp
NYSE:GD
92.8B USD 1.8 22 16 18.7
DE
Rheinmetall AG
XETRA:RHM
78.6B EUR 7.2 93.8 40.5 53.7
US
Howmet Aerospace Inc
NYSE:HWM
85.3B USD 10.7 58.9 38.5 44
P/E Multiple
Earnings Growth PEG
IN
Bharat Electronics Ltd
NSE:BEL
Average P/E: 41.1
53.2
16%
3.3
US
Raytheon Technologies Corp
NYSE:RTX
38.1
29%
1.3
US
RTX Corp
LSE:0R2N
37.2
28%
1.3
NL
Airbus SE
PAR:AIR
32.4
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17 N/A N/A
FR
Safran SA
PAR:SAF
30.2
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
27.2
11%
2.5
US
General Dynamics Corp
NYSE:GD
22
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
93.8
60%
1.6
US
Howmet Aerospace Inc
NYSE:HWM
58.9
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Bharat Electronics Ltd
NSE:BEL
Average EV/EBITDA: 26
39.7
16%
2.5
US
Raytheon Technologies Corp
NYSE:RTX
21.9
18%
1.2
US
RTX Corp
LSE:0R2N
21.4
18%
1.2
NL
Airbus SE
PAR:AIR
19.2
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30 N/A N/A
FR
Safran SA
PAR:SAF
21.9
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
24.6
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16.7
10%
1.7
US
General Dynamics Corp
NYSE:GD
16
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
40.5
41%
1
US
Howmet Aerospace Inc
NYSE:HWM
38.5
18%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Bharat Electronics Ltd
NSE:BEL
Average EV/EBIT: 33.5
42.5
16%
2.7
US
Raytheon Technologies Corp
NYSE:RTX
32.9
31%
1.1
US
RTX Corp
LSE:0R2N
32.3
31%
1
NL
Airbus SE
PAR:AIR
29.1
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -23.1 N/A N/A
FR
Safran SA
PAR:SAF
28.6
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
31.4
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
21.3
12%
1.8
US
General Dynamics Corp
NYSE:GD
18.7
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
53.7
45%
1.2
US
Howmet Aerospace Inc
NYSE:HWM
44
20%
2.2