AAR Corp
NYSE:AIR

Watchlist Manager
AAR Corp Logo
AAR Corp
NYSE:AIR
Watchlist
Price: 83.65 USD -0.23% Market Closed
Market Cap: 3.3B USD

Relative Value

The Relative Value of one AIR stock under the Base Case scenario is 139.65 USD. Compared to the current market price of 83.65 USD, AAR Corp is Undervalued by 40%.

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.

AIR Relative Value
Base Case
139.65 USD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
81
Median 3Y
1
Median 5Y
0.9
Industry
4.5
Forward
1
vs History
17
vs Industry
3
Median 3Y
32.9
Median 5Y
25.1
Industry
35.1
Forward
16.9
vs History
3
vs Industry
14
Median 3Y
58.1
Median 5Y
36.1
Industry
20.3
vs History
vs Industry
0
Median 3Y
14.5
Median 5Y
13.3
Industry
31.1
vs History
3
vs Industry
63
Median 3Y
1.9
Median 5Y
1.7
Industry
4.2
vs History
6
vs Industry
77
Median 3Y
1.2
Median 5Y
1.1
Industry
4.6
Forward
1.3
vs History
6
vs Industry
63
Median 3Y
6.2
Median 5Y
5.9
Industry
14.2
vs History
55
vs Industry
31
Median 3Y
12.7
Median 5Y
12.6
Industry
20.2
Forward
11.2
vs History
66
vs Industry
27
Median 3Y
15.5
Median 5Y
16.1
Industry
27.3
Forward
13.4
vs History
3
vs Industry
11
Median 3Y
78.8
Median 5Y
39.6
Industry
21.6
vs History
vs Industry
2
Median 3Y
23.2
Median 5Y
30.4
Industry
26.2
vs History
4
vs Industry
68
Median 3Y
1.4
Median 5Y
1.3
Industry
2.9

Multiples Across Competitors

AIR Competitors Multiples
AAR Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
AAR Corp
NYSE:AIR
3B USD 1.1 104.5 12.3 14.9
US
Raytheon Technologies Corp
NYSE:RTX
240.3B USD 2.8 36.5 21 31.7
US
RTX Corp
LSE:0R2N
239.3B USD 2.8 36.3 21 31.6
NL
Airbus SE
PAR:AIR
167.7B EUR 2.3 33.1 19.6 29.7
FR
Safran SA
PAR:SAF
129.9B EUR 4.4 30.1 21.8 28.4
US
Boeing Co
NYSE:BA
147.8B USD 1.8 -14.6 -26.1 -20.1
UK
Rolls-Royce Holdings PLC
LSE:RR
96.9B GBP 5 16.7 22.8 29.1
US
Lockheed Martin Corp
NYSE:LMT
105.2B USD 1.4 25 15.6 19.8
US
General Dynamics Corp
NYSE:GD
95.1B USD 1.8 22.6 16.4 19.2
DE
Rheinmetall AG
XETRA:RHM
79.9B EUR 7.5 97.2 42.5 56.1
US
Howmet Aerospace Inc
NYSE:HWM
84.6B USD 10.6 58.4 38.2 43.6
P/E Multiple
Earnings Growth PEG
US
AAR Corp
NYSE:AIR
Average P/E: 46
104.5
168%
0.6
US
Raytheon Technologies Corp
NYSE:RTX
36.5
29%
1.3
US
RTX Corp
LSE:0R2N
36.3
29%
1.3
NL
Airbus SE
PAR:AIR
33.1
22%
1.5
FR
Safran SA
PAR:SAF
30.1
N/A N/A
US
Boeing Co
NYSE:BA
Negative Multiple: -14.6 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.7
8%
2.1
US
Lockheed Martin Corp
NYSE:LMT
25
11%
2.3
US
General Dynamics Corp
NYSE:GD
22.6
11%
2.1
DE
Rheinmetall AG
XETRA:RHM
97.2
61%
1.6
US
Howmet Aerospace Inc
NYSE:HWM
58.4
22%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
AAR Corp
NYSE:AIR
Average EV/EBITDA: 23.1
12.3
14%
0.9
US
Raytheon Technologies Corp
NYSE:RTX
21
17%
1.2
US
RTX Corp
LSE:0R2N
21
17%
1.2
NL
Airbus SE
PAR:AIR
19.6
19%
1
FR
Safran SA
PAR:SAF
21.8
15%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -26.1 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
22.8
15%
1.5
US
Lockheed Martin Corp
NYSE:LMT
15.6
10%
1.6
US
General Dynamics Corp
NYSE:GD
16.4
8%
2
DE
Rheinmetall AG
XETRA:RHM
42.5
41%
1
US
Howmet Aerospace Inc
NYSE:HWM
38.2
17%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
AAR Corp
NYSE:AIR
Average EV/EBIT: 30.4
14.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
31.7
30%
1.1
US
RTX Corp
LSE:0R2N
31.6
30%
1.1
NL
Airbus SE
PAR:AIR
29.7
26%
1.1
FR
Safran SA
PAR:SAF
28.4
18%
1.6
US
Boeing Co
NYSE:BA
Negative Multiple: -20.1 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
29.1
21%
1.4
US
Lockheed Martin Corp
NYSE:LMT
19.8
11%
1.8
US
General Dynamics Corp
NYSE:GD
19.2
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
56.1
45%
1.2
US
Howmet Aerospace Inc
NYSE:HWM
43.6
18%
2.4