Astronics Corp
OTC:ATROB

Watchlist Manager
Astronics Corp Logo
Astronics Corp
OTC:ATROB
Watchlist
Price: 70 USD 0.03% Market Closed
Market Cap: 2.4B USD

Relative Value

The Relative Value of one ATROB stock under the Base Case scenario is 82.46 USD. Compared to the current market price of 70 USD, Astronics Corp is Undervalued by 15%.

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.

ATROB Relative Value
Base Case
82.46 USD
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
78
Median 3Y
0.9
Median 5Y
0.9
Industry
5.1
Forward
2.7
vs History
vs Industry
Median 3Y
-34.7
Median 5Y
-17.4
Industry
37
Forward
37.4
vs History
14
vs Industry
27
Median 3Y
-10.7
Median 5Y
-10.7
Industry
22.9
vs History
17
vs Industry
25
Median 3Y
-29.1
Median 5Y
-13.5
Industry
36.9
vs History
0
vs Industry
37
Median 3Y
2.6
Median 5Y
2.2
Industry
4.8
vs History
0
vs Industry
76
Median 3Y
1.2
Median 5Y
1.2
Industry
5.3
Forward
3.1
vs History
0
vs Industry
65
Median 3Y
6.6
Median 5Y
6.7
Industry
15.3
vs History
47
vs Industry
32
Median 3Y
30.9
Median 5Y
34.1
Industry
21.6
Forward
22.8
vs History
4
vs Industry
22
Median 3Y
27.3
Median 5Y
-23.3
Industry
29
Forward
35.1
vs History
14
vs Industry
24
Median 3Y
-14.2
Median 5Y
-15.7
Industry
23.7
vs History
4
vs Industry
17
Median 3Y
-15.3
Median 5Y
-17.3
Industry
30.1
vs History
0
vs Industry
57
Median 3Y
1.5
Median 5Y
1.2
Industry
3.2

Multiples Across Competitors

ATROB Competitors Multiples
Astronics 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
Astronics Corp
OTC:ATROB
2.4B USD 2.9 -773.3 34.7 48.3
US
RTX Corp
LSE:0R2N
263.2B USD 3.1 39.9 22.8 34.3
US
Raytheon Technologies Corp
NYSE:RTX
260.2B USD 3 39.5 22.6 34
NL
Airbus SE
PAR:AIR
171.3B EUR 2.4 33.8 20.1 30.4
US
Boeing Co
NYSE:BA
183.9B USD 2.3 -18.1 -31.6 -24.4
FR
Safran SA
PAR:SAF
133.7B EUR 4.5 30.9 22.4 29.3
UK
Rolls-Royce Holdings PLC
LSE:RR
108.6B GBP 5.6 18.8 25.7 32.7
US
Lockheed Martin Corp
NYSE:LMT
128.4B USD 1.8 30.6 18.5 23.6
DE
Rheinmetall AG
XETRA:RHM
86.1B EUR 7.8 102.6 44.3 58.8
US
General Dynamics Corp
NYSE:GD
98.1B USD 1.9 23.3 16.9 19.7
US
Northrop Grumman Corp
NYSE:NOC
89.3B USD 2.2 22.2 18.4 25
P/E Multiple
Earnings Growth PEG
US
Astronics Corp
OTC:ATROB
Average P/E: 38
Negative Multiple: -773.3
N/A N/A
US
RTX Corp
LSE:0R2N
39.9
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
39.5
29%
1.4
NL
Airbus SE
PAR:AIR
33.8
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.1 N/A N/A
FR
Safran SA
PAR:SAF
30.9
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
30.6
11%
2.8
DE
Rheinmetall AG
XETRA:RHM
102.6
60%
1.7
US
General Dynamics Corp
NYSE:GD
23.3
12%
1.9
US
Northrop Grumman Corp
NYSE:NOC
22.2
3%
7.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Astronics Corp
OTC:ATROB
Average EV/EBITDA: 24.6
34.7
48%
0.7
US
RTX Corp
LSE:0R2N
22.8
18%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
22.6
18%
1.3
NL
Airbus SE
PAR:AIR
20.1
19%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -31.6 N/A N/A
FR
Safran SA
PAR:SAF
22.4
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.7
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
18.5
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
44.3
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.9
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
18.4
6%
3.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Astronics Corp
OTC:ATROB
Average EV/EBIT: 33.6
48.3
74%
0.7
US
RTX Corp
LSE:0R2N
34.3
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
34
31%
1.1
NL
Airbus SE
PAR:AIR
30.4
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -24.4 N/A N/A
FR
Safran SA
PAR:SAF
29.3
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
32.7
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
23.6
12%
2
DE
Rheinmetall AG
XETRA:RHM
58.8
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.7
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
25
7%
3.6