MAZDOCK Relative Valuation - Mazagon Dock Shipbuilders Ltd

Watchlist Manager

Watchlist

Price: 2 397.3 INR 2.97% Market Closed

Market Cap: ₹967B

	Mazagon Dock Shipbuilders Ltd NSE:MAZDOCK	IN
B	Beijing Baination Pictures Co Ltd SZSE:300291	CN

Multiples-Based Value

The Multiples-Based Value for Mazagon Dock Shipbuilders Ltd (MAZDOCK) under the Base Case is 2 023.87 INR. Compared with the current market price of 2 397.3 INR, the stock appears Overvalued by 16%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

MAZDOCK Multiples-Based Value

Base Case

Overvaluation 16%

Multiples-Based Value

Price ₹2 397.3

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN	Mazagon Dock Shipbuilders Ltd NSE:MAZDOCK	939.1B INR	7.8	40.2	41.9	44.4
US	Raytheon Technologies Corp NYSE:RTX	265.4B USD	3.1	40.5	21.9	32.2
US	RTX Corp LSE:0R2N	263.5B USD	3	39.1	21.2	31.2
US	Boeing Co NYSE:BA	164.8B USD	1.9	90.4	-54	-34.5
NL	Airbus SE PAR:AIR	128B EUR	1.9	26.4	14.9	22.9
US	Lockheed Martin Corp NYSE:LMT	143.7B USD	1.9	28.7	16.9	20.5
FR	Safran SA PAR:SAF	118B EUR	4.2	18.2	21.2	28.1
UK	Rolls-Royce Holdings PLC LSE:RR	96.5B GBP	5.1	18.5	20.3	23.6
US	Northrop Grumman Corp NYSE:NOC	98B USD	2.3	23.4	18.8	25.2
US	Howmet Aerospace Inc NYSE:HWM	94.8B USD	12.2	66.8	42.5	48.1
US	General Dynamics Corp NYSE:GD	94.2B USD	1.8	22.4	15.8	18.6

			Revenue Growth	P/S to Growth
IN	Mazagon Dock Shipbuilders Ltd NSE:MAZDOCK	Average P/S: 4.1 7.8	12%	0.7
US	Raytheon Technologies Corp NYSE:RTX	3.1	7%	0.4
US	RTX Corp LSE:0R2N	3	N/A	N/A
US	Boeing Co NYSE:BA	1.9	12%	0.2
NL	Airbus SE PAR:AIR	1.9	11%	0.2
US	Lockheed Martin Corp NYSE:LMT	1.9	5%	0.4
FR	Safran SA PAR:SAF	4.2	11%	0.4
UK	Rolls-Royce Holdings PLC LSE:RR	5.1	N/A	N/A
US	Northrop Grumman Corp NYSE:NOC	2.3	6%	0.4
US	Howmet Aerospace Inc NYSE:HWM	12.2	12%	1
US	General Dynamics Corp NYSE:GD	1.8	5%	0.4

			Earnings Growth	PEG
IN	Mazagon Dock Shipbuilders Ltd NSE:MAZDOCK	Average P/E: 37.7 40.2	13%	3.1
US	Raytheon Technologies Corp NYSE:RTX	40.5	18%	2.2
US	RTX Corp LSE:0R2N	39.1	18%	2.2
US	Boeing Co NYSE:BA	90.4	53%	1.7
NL	Airbus SE PAR:AIR	26.4	19%	1.4
US	Lockheed Martin Corp NYSE:LMT	28.7	16%	1.8
FR	Safran SA PAR:SAF	18.2	-7%	N/A
UK	Rolls-Royce Holdings PLC LSE:RR	18.5	-14%	N/A
US	Northrop Grumman Corp NYSE:NOC	23.4	3%	7.8
US	Howmet Aerospace Inc NYSE:HWM	66.8	19%	3.5
US	General Dynamics Corp NYSE:GD	22.4	9%	2.5

			EBITDA Growth	EV/EBITDA to Growth
IN	Mazagon Dock Shipbuilders Ltd NSE:MAZDOCK	Average EV/EBITDA: 23.5 41.9	14%	3
US	Raytheon Technologies Corp NYSE:RTX	21.9	11%	2
US	RTX Corp LSE:0R2N	21.2	11%	1.9
US	Boeing Co NYSE:BA	Negative Multiple: -54	N/A	N/A
NL	Airbus SE PAR:AIR	14.9	18%	0.8
US	Lockheed Martin Corp NYSE:LMT	16.9	9%	1.9
FR	Safran SA PAR:SAF	21.2	16%	1.3
UK	Rolls-Royce Holdings PLC LSE:RR	20.3	3%	6.8
US	Northrop Grumman Corp NYSE:NOC	18.8	7%	2.7
US	Howmet Aerospace Inc NYSE:HWM	42.5	16%	2.7
US	General Dynamics Corp NYSE:GD	15.8	8%	2

			EBIT Growth	EV/EBIT to Growth
IN	Mazagon Dock Shipbuilders Ltd NSE:MAZDOCK	Average EV/EBIT: 29.5 44.4	14%	3.2
US	Raytheon Technologies Corp NYSE:RTX	32.2	17%	1.9
US	RTX Corp LSE:0R2N	31.2	17%	1.8
US	Boeing Co NYSE:BA	Negative Multiple: -34.5	N/A	N/A
NL	Airbus SE PAR:AIR	22.9	25%	0.9
US	Lockheed Martin Corp NYSE:LMT	20.5	11%	1.9
FR	Safran SA PAR:SAF	28.1	20%	1.4
UK	Rolls-Royce Holdings PLC LSE:RR	23.6	4%	5.9
US	Northrop Grumman Corp NYSE:NOC	25.2	8%	3.2
US	Howmet Aerospace Inc NYSE:HWM	48.1	17%	2.8
US	General Dynamics Corp NYSE:GD	18.6	8%	2.3

Mazagon Dock Shipbuilders Ltd
NSE:MAZDOCK

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MAZDOCK Competitors Multiples
Mazagon Dock Shipbuilders Ltd Competitors

See Also

Company

Help

Tools

Stocks

Mazagon Dock Shipbuilders Ltd NSE:MAZDOCK

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MAZDOCK Competitors Multiples Mazagon Dock Shipbuilders Ltd Competitors

See Also

Company

Help

Tools

Stocks

Mazagon Dock Shipbuilders Ltd
NSE:MAZDOCK

MAZDOCK Competitors Multiples
Mazagon Dock Shipbuilders Ltd Competitors