E

EMS Ltd
NSE:EMSLIMITED

Watchlist Manager
EMS Ltd
NSE:EMSLIMITED
Watchlist
Price: 336.1 INR 2.58% Market Closed
Market Cap: ₹18.7B

Relative Value

The Relative Value of one EMSLIMITED stock under the Base Case scenario is 720.37 INR. Compared to the current market price of 336.1 INR, EMS Ltd is Undervalued by 53%.

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.

EMSLIMITED Relative Value
Base Case
720.37 INR
Undervaluation 53%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

EMSLIMITED Competitors Multiples
EMS 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
EMS Ltd
NSE:EMSLIMITED
18.7B INR 2 11.5 8.4 8.8
US
RTX Corp
LSE:0R2N
268.4B USD 3 39.9 21.6 31.8
US
Raytheon Technologies Corp
NYSE:RTX
268.8B USD 3 39.9 21.6 31.8
NL
Airbus SE
PAR:AIR
152.7B EUR 2.1 30.2 17.9 27.1
US
Boeing Co
NYSE:BA
183.3B USD 2 97 -57.7 -36.9
FR
Safran SA
PAR:SAF
125.9B EUR 4.3 29.2 21.1 27.6
US
Lockheed Martin Corp
NYSE:LMT
144.6B USD 1.9 28.8 17 20.7
UK
Rolls-Royce Holdings PLC
LSE:RR
102B GBP 5.3 17.7 24.2 30.9
DE
Rheinmetall AG
XETRA:RHM
81.3B EUR 7.4 97.2 41.9 55.6
US
Northrop Grumman Corp
NYSE:NOC
98B USD 2.3 23.5 18.9 25.4
US
General Dynamics Corp
NYSE:GD
94.5B USD 1.8 22.5 15.8 18.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
EMS Ltd
NSE:EMSLIMITED
Average EV/EBITDA: 20.9
8.4
N/A N/A
US
RTX Corp
LSE:0R2N
21.6
10%
2.2
US
Raytheon Technologies Corp
NYSE:RTX
21.6
10%
2.2
NL
Airbus SE
PAR:AIR
17.9
19%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -57.7 N/A N/A
FR
Safran SA
PAR:SAF
21.1
16%
1.3
US
Lockheed Martin Corp
NYSE:LMT
17
7%
2.4
UK
Rolls-Royce Holdings PLC
LSE:RR
24.2
17%
1.4
DE
Rheinmetall AG
XETRA:RHM
41.9
41%
1
US
Northrop Grumman Corp
NYSE:NOC
18.9
7%
2.7
US
General Dynamics Corp
NYSE:GD
15.8
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
EMS Ltd
NSE:EMSLIMITED
Average EV/EBIT: 27.8
8.8
N/A N/A
US
RTX Corp
LSE:0R2N
31.8
16%
2
US
Raytheon Technologies Corp
NYSE:RTX
31.8
16%
2
NL
Airbus SE
PAR:AIR
27.1
26%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -36.9 N/A N/A
FR
Safran SA
PAR:SAF
27.6
20%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.7
9%
2.3
UK
Rolls-Royce Holdings PLC
LSE:RR
30.9
21%
1.5
DE
Rheinmetall AG
XETRA:RHM
55.6
45%
1.2
US
Northrop Grumman Corp
NYSE:NOC
25.4
9%
2.8
US
General Dynamics Corp
NYSE:GD
18.5
9%
2.1