i

ideaForge Technology Ltd
NSE:IDEAFORGE

Watchlist Manager
ideaForge Technology Ltd
NSE:IDEAFORGE
Watchlist
Price: 590.05 INR 6.39% Market Closed
Market Cap: 25.5B INR

Relative Value

The Relative Value of one IDEAFORGE stock under the Base Case scenario is 883.57 INR. Compared to the current market price of 590.05 INR, ideaForge Technology Ltd is Undervalued by 33%.

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.

IDEAFORGE Relative Value
Base Case
883.57 INR
Undervaluation 33%
Relative Value
Price
i
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
16
vs Industry
30
Median 3Y
10.4
Median 5Y
10.4
Industry
4.1
Forward
6.7
vs History
vs Industry
12
Median 3Y
94.6
Median 5Y
94.6
Industry
34.7
Forward
60.9
vs History
vs Industry
3
Median 3Y
0
Median 5Y
0
Industry
21.5
vs History
vs Industry
11
Median 3Y
-35.2
Median 5Y
-35.2
Industry
28
vs History
60
vs Industry
59
Median 3Y
4.6
Median 5Y
4.6
Industry
3.8
vs History
16
vs Industry
32
Median 3Y
9.2
Median 5Y
9.2
Industry
3.9
Forward
6.2
vs History
0
vs Industry
39
Median 3Y
21.3
Median 5Y
21.3
Industry
14.2
vs History
vs Industry
12
Median 3Y
67.1
Median 5Y
67.1
Industry
20.4
Forward
44.8
vs History
vs Industry
7
Median 3Y
-17.2
Median 5Y
-17.2
Industry
27.7
Forward
140.3
vs History
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
21.8
vs History
vs Industry
1
Median 3Y
-23.7
Median 5Y
-23.7
Industry
27.9
vs History
72
vs Industry
34
Median 3Y
7.7
Median 5Y
7.7
Industry
2.7

Multiples Across Competitors

IDEAFORGE Competitors Multiples
ideaForge Technology Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
ideaForge Technology Ltd
NSE:IDEAFORGE
23.9B INR 15.8 -40.8 -41.7 -26.8
US
Raytheon Technologies Corp
NYSE:RTX
194.5B USD 2.4 42 21.4 36.4
US
RTX Corp
LSE:0R2N
188.9B USD 2.3 41.1 21 35.8
US
Boeing Co
NYSE:BA
151.1B USD 2.1 -12.8 -20.5 -16.7
NL
Airbus SE
PAR:AIR
127.2B EUR 1.8 28.7 15.8 25.5
FR
Safran SA
PAR:SAF
105.1B EUR 3.8 -157.4 19 25.6
US
Lockheed Martin Corp
NYSE:LMT
112.8B USD 1.6 20.6 14.5 17.6
UK
Rolls-Royce Holdings PLC
LSE:RR
74B GBP 3.9 29.4 22.6 31.2
DE
Rheinmetall AG
XETRA:RHM
80B EUR 7.6 106.4 43 55.5
US
TransDigm Group Inc
NYSE:TDG
81.5B USD 9.7 47.1 24.1 26.2
UK
BAE Systems PLC
LSE:BA
58.7B GBP 2.2 30.1 18.6 26.9
P/E Multiple
Earnings Growth PEG
IN
i
ideaForge Technology Ltd
NSE:IDEAFORGE
Average P/E: 43.2
Negative Multiple: -40.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
42
28%
1.5
US
RTX Corp
LSE:0R2N
41.1
28%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -12.8 N/A N/A
NL
Airbus SE
PAR:AIR
28.7
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -157.4 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20.6
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
29.4
3%
9.8
DE
Rheinmetall AG
XETRA:RHM
106.4
58%
1.8
US
TransDigm Group Inc
NYSE:TDG
47.1
24%
2
UK
BAE Systems PLC
LSE:BA
30.1
13%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
i
ideaForge Technology Ltd
NSE:IDEAFORGE
Average EV/EBITDA: 22.2
Negative Multiple: -41.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
21.4
17%
1.3
US
RTX Corp
LSE:0R2N
21
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -20.5 N/A N/A
NL
Airbus SE
PAR:AIR
15.8
19%
0.8
FR
Safran SA
PAR:SAF
19
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.5
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
22.6
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
43
39%
1.1
US
TransDigm Group Inc
NYSE:TDG
24.1
12%
2
UK
BAE Systems PLC
LSE:BA
18.6
11%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
i
ideaForge Technology Ltd
NSE:IDEAFORGE
Average EV/EBIT: 31.2
Negative Multiple: -26.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
36.4
29%
1.3
US
RTX Corp
LSE:0R2N
35.8
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -16.7 N/A N/A
NL
Airbus SE
PAR:AIR
25.5
26%
1
FR
Safran SA
PAR:SAF
25.6
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.6
12%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
31.2
17%
1.8
DE
Rheinmetall AG
XETRA:RHM
55.5
44%
1.3
US
TransDigm Group Inc
NYSE:TDG
26.2
12%
2.2
UK
BAE Systems PLC
LSE:BA
26.9
17%
1.6