Bharat Electronics Ltd
NSE:BEL

Watchlist Manager
Bharat Electronics Ltd Logo
Bharat Electronics Ltd
NSE:BEL
Watchlist
Price: 406.9 INR -0.06% 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 406.9 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
4
vs Industry
23
Median 3Y
8.4
Median 5Y
4.7
Industry
4.3
Forward
10.8
vs History
11
vs Industry
26
Median 3Y
41.3
Median 5Y
28.6
Industry
34.2
Forward
49.6
vs History
12
vs Industry
7
Median 3Y
89.8
Median 5Y
46.6
Industry
19.7
vs History
12
vs Industry
8
Median 3Y
127.3
Median 5Y
31
Industry
32.2
vs History
9
vs Industry
8
Median 3Y
10.5
Median 5Y
6.3
Industry
4.1
vs History
4
vs Industry
21
Median 3Y
7.9
Median 5Y
4.2
Industry
4.5
Forward
10.5
vs History
6
vs Industry
29
Median 3Y
16.6
Median 5Y
9.8
Industry
14
vs History
12
vs Industry
22
Median 3Y
30.9
Median 5Y
18.3
Industry
19.4
Forward
37.6
vs History
12
vs Industry
25
Median 3Y
33.7
Median 5Y
20.5
Industry
26.5
Forward
40.2
vs History
12
vs Industry
8
Median 3Y
80.3
Median 5Y
44.2
Industry
21
vs History
11
vs Industry
3
Median 3Y
110.5
Median 5Y
28.5
Industry
26.9
vs History
9
vs Industry
13
Median 3Y
6.5
Median 5Y
3.1
Industry
2.7

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 11.8 52.2 38.9 41.7
US
RTX Corp
LSE:0R2N
228.9B USD 2.7 34.7 20.1 30.3
US
Raytheon Technologies Corp
NYSE:RTX
227B USD 2.6 34.6 20 30.1
NL
Airbus SE
PAR:AIR
155.4B EUR 2.2 30.7 18.2 27.6
US
Boeing Co
NYSE:BA
153.4B USD 1.9 -15.1 -26.9 -20.8
FR
Safran SA
PAR:SAF
122.8B EUR 4.2 28.4 20.6 26.9
UK
Rolls-Royce Holdings PLC
LSE:RR
91.2B GBP 4.7 15.8 21.5 27.4
US
Lockheed Martin Corp
NYSE:LMT
103.1B USD 1.4 24.6 15.3 19.5
US
General Dynamics Corp
NYSE:GD
90.4B USD 1.8 21.5 15.6 18.3
DE
Rheinmetall AG
XETRA:RHM
70.3B EUR 6.4 83.8 36.3 48.1
US
Howmet Aerospace Inc
NYSE:HWM
76.8B USD 9.6 53.1 34.8 39.7
P/E Multiple
Earnings Growth PEG
IN
Bharat Electronics Ltd
NSE:BEL
Average P/E: 37.9
52.2
17%
3.1
US
RTX Corp
LSE:0R2N
34.7
29%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
34.6
29%
1.2
NL
Airbus SE
PAR:AIR
30.7
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.1 N/A N/A
FR
Safran SA
PAR:SAF
28.4
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
15.8
8%
2
US
Lockheed Martin Corp
NYSE:LMT
24.6
11%
2.2
US
General Dynamics Corp
NYSE:GD
21.5
11%
2
DE
Rheinmetall AG
XETRA:RHM
83.8
61%
1.4
US
Howmet Aerospace Inc
NYSE:HWM
53.1
22%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Bharat Electronics Ltd
NSE:BEL
Average EV/EBITDA: 24.1
38.9
17%
2.3
US
RTX Corp
LSE:0R2N
20.1
17%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
20
17%
1.2
NL
Airbus SE
PAR:AIR
18.2
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.9 N/A N/A
FR
Safran SA
PAR:SAF
20.6
15%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
21.5
15%
1.4
US
Lockheed Martin Corp
NYSE:LMT
15.3
10%
1.5
US
General Dynamics Corp
NYSE:GD
15.6
8%
2
DE
Rheinmetall AG
XETRA:RHM
36.3
41%
0.9
US
Howmet Aerospace Inc
NYSE:HWM
34.8
17%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Bharat Electronics Ltd
NSE:BEL
Average EV/EBIT: 31
41.7
16%
2.6
US
RTX Corp
LSE:0R2N
30.3
30%
1
US
Raytheon Technologies Corp
NYSE:RTX
30.1
30%
1
NL
Airbus SE
PAR:AIR
27.6
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -20.8 N/A N/A
FR
Safran SA
PAR:SAF
26.9
18%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
27.4
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
19.5
11%
1.8
US
General Dynamics Corp
NYSE:GD
18.3
10%
1.8
DE
Rheinmetall AG
XETRA:RHM
48.1
45%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
39.7
18%
2.2