Spirit AeroSystems Holdings Inc
NYSE:SPR

Watchlist Manager
Spirit AeroSystems Holdings Inc Logo
Spirit AeroSystems Holdings Inc
NYSE:SPR
Watchlist
Price: 36.89 USD 0.52% Market Closed
Market Cap: 4.3B USD
Have any thoughts about
Spirit AeroSystems Holdings Inc?
Write Note

Relative Value

The Relative Value of one SPR stock under the Base Case scenario is 74.04 USD. Compared to the current market price of 36.89 USD, Spirit AeroSystems Holdings Inc is Undervalued by 50%.

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.

SPR Relative Value
Base Case
74.04 USD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
88
Median 3Y
0.6
Median 5Y
0.6
Industry
4
Forward
0.5
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-4.7
Industry
34.2
Forward
-444.2
vs History
vs Industry
Median 3Y
-7
Median 5Y
-8.1
Industry
22.6
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-5.7
Industry
30.7
vs History
vs Industry
Median 3Y
-3
Median 5Y
-1.4
Industry
3.7
vs History
33
vs Industry
79
Median 3Y
1.2
Median 5Y
1.2
Industry
3.9
Forward
1
vs History
vs Industry
12
Median 3Y
-5.7
Median 5Y
-13.1
Industry
13.1
vs History
vs Industry
19
Median 3Y
-11.1
Median 5Y
-16
Industry
20.8
Forward
10.8
vs History
vs Industry
Median 3Y
-16.1
Median 5Y
-13.7
Industry
27.7
Forward
29.7
vs History
vs Industry
Median 3Y
-15.9
Median 5Y
-14
Industry
23.3
vs History
vs Industry
Median 3Y
-12.2
Median 5Y
-10.6
Industry
32.8
vs History
0
vs Industry
66
Median 3Y
1.3
Median 5Y
1.2
Industry
2.6

Multiples Across Competitors

SPR Competitors Multiples
Spirit AeroSystems Holdings Inc 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
Spirit AeroSystems Holdings Inc
NYSE:SPR
4.3B USD 0.7 -2 -5.3 -4.4
US
Raytheon Technologies Corp
NYSE:RTX
174.4B USD 2.1 37.9 19.7 33.5
US
RTX Corp
LSE:0R2N
174.3B USD 2.1 37.9 19.7 33.5
US
Boeing Co
NYSE:BA
149.6B USD 2.2 -12.8 -20.5 -16.8
NL
Airbus SE
PAR:AIR
124.9B EUR 1.8 28.2 15.5 25.1
FR
Safran SA
PAR:SAF
103.4B EUR 3.7 -155.1 18.7 25.2
US
Lockheed Martin Corp
NYSE:LMT
110.2B USD 1.5 20 14.2 17.3
UK
Rolls-Royce Holdings PLC
LSE:RR
66.8B GBP 3.5 26.5 20.2 27.9
DE
Rheinmetall AG
XETRA:RHM
69.2B EUR 7.1 96.6 38.7 49.8
US
TransDigm Group Inc
NYSE:TDG
79.7B USD 9.5 46.3 23.7 25.8
US
General Dynamics Corp
NYSE:GD
74.1B USD 1.5 18.6 13.5 15.9
P/E Multiple
Earnings Growth PEG
US
Spirit AeroSystems Holdings Inc
NYSE:SPR
Average P/E: 39
Negative Multiple: -2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
37.9
28%
1.4
US
RTX Corp
LSE:0R2N
37.9
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -12.8 N/A N/A
NL
Airbus SE
PAR:AIR
28.2
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -155.1 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
26.5
3%
8.8
DE
Rheinmetall AG
XETRA:RHM
96.6
56%
1.7
US
TransDigm Group Inc
NYSE:TDG
46.3
24%
1.9
US
General Dynamics Corp
NYSE:GD
18.6
10%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Spirit AeroSystems Holdings Inc
NYSE:SPR
Average EV/EBITDA: 20.4
Negative Multiple: -5.3
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
19.7
17%
1.2
US
RTX Corp
LSE:0R2N
19.7
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -20.5 N/A N/A
NL
Airbus SE
PAR:AIR
15.5
20%
0.8
FR
Safran SA
PAR:SAF
18.7
13%
1.4
US
Lockheed Martin Corp
NYSE:LMT
14.2
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
20.2
12%
1.7
DE
Rheinmetall AG
XETRA:RHM
38.7
36%
1.1
US
TransDigm Group Inc
NYSE:TDG
23.7
13%
1.8
US
General Dynamics Corp
NYSE:GD
13.5
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Spirit AeroSystems Holdings Inc
NYSE:SPR
Average EV/EBIT: 28.2
Negative Multiple: -4.4
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
33.5
29%
1.2
US
RTX Corp
LSE:0R2N
33.5
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -16.8 N/A N/A
NL
Airbus SE
PAR:AIR
25.1
27%
0.9
FR
Safran SA
PAR:SAF
25.2
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.3
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.9
17%
1.6
DE
Rheinmetall AG
XETRA:RHM
49.8
42%
1.2
US
TransDigm Group Inc
NYSE:TDG
25.8
12%
2.2
US
General Dynamics Corp
NYSE:GD
15.9
9%
1.8