D

DCX Systems Ltd
NSE:DCXINDIA

Watchlist Manager
DCX Systems Ltd
NSE:DCXINDIA
Watchlist
Price: 173.59 INR 4.7%
Market Cap: ₹19.3B

Relative Value

The Relative Value of one DCXINDIA stock under the Base Case scenario is 238.87 INR. Compared to the current market price of 173.59 INR, DCX Systems Ltd is Undervalued by 27%.

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.

DCXINDIA Relative Value
Base Case
238.87 INR
Undervaluation 27%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

DCXINDIA Competitors Multiples
DCX Systems 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
DCX Systems Ltd
NSE:DCXINDIA
19.3B INR 1.7 75.4 216.6 -109.9
US
Raytheon Technologies Corp
NYSE:RTX
267B USD 3 39.7 21.5 31.6
US
RTX Corp
LSE:0R2N
267.1B USD 3 39.7 21.5 31.6
US
Boeing Co
NYSE:BA
191.1B USD 2.1 101 -59.8 -38.2
NL
Airbus SE
PAR:AIR
152B EUR 2.1 30.1 17.7 26.8
FR
Safran SA
PAR:SAF
130.1B EUR 4.4 30.1 21.7 28.4
US
Lockheed Martin Corp
NYSE:LMT
142.5B USD 1.9 28.4 16.8 20.5
UK
Rolls-Royce Holdings PLC
LSE:RR
106.4B GBP 5.5 18.4 25.1 31.9
US
Northrop Grumman Corp
NYSE:NOC
100.6B USD 2.4 24.1 19.4 26.1
US
General Dynamics Corp
NYSE:GD
97.4B USD 1.9 23.1 16.3 19.1
DE
Rheinmetall AG
XETRA:RHM
75.5B EUR 6.9 90.6 38.8 51.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
D
DCX Systems Ltd
NSE:DCXINDIA
Average EV/EBITDA: 41.5
216.6
181%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
21.5
10%
2.2
US
RTX Corp
LSE:0R2N
21.5
10%
2.2
US
Boeing Co
NYSE:BA
Negative Multiple: -59.8 N/A N/A
NL
Airbus SE
PAR:AIR
17.7
19%
0.9
FR
Safran SA
PAR:SAF
21.7
16%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16.8
7%
2.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.1
17%
1.5
US
Northrop Grumman Corp
NYSE:NOC
19.4
7%
2.8
US
General Dynamics Corp
NYSE:GD
16.3
8%
2
DE
Rheinmetall AG
XETRA:RHM
38.8
41%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
D
DCX Systems Ltd
NSE:DCXINDIA
Average EV/EBIT: 29.7
Negative Multiple: -109.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
31.6
16%
2
US
RTX Corp
LSE:0R2N
31.6
16%
2
US
Boeing Co
NYSE:BA
Negative Multiple: -38.2 N/A N/A
NL
Airbus SE
PAR:AIR
26.8
26%
1
FR
Safran SA
PAR:SAF
28.4
20%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.5
9%
2.3
UK
Rolls-Royce Holdings PLC
LSE:RR
31.9
21%
1.5
US
Northrop Grumman Corp
NYSE:NOC
26.1
9%
2.9
US
General Dynamics Corp
NYSE:GD
19.1
9%
2.1
DE
Rheinmetall AG
XETRA:RHM
51.4
45%
1.1