Bombardier Inc
OTC:BDRAF

Watchlist Manager
Bombardier Inc Logo
Bombardier Inc
OTC:BDRAF
Watchlist
Price: 177.52 USD 1.49% Market Closed
Market Cap: 15.6B USD

Relative Value

The Relative Value of one BDRAF stock under the Base Case scenario is hidden USD. Compared to the current market price of 177.52 USD, Bombardier Inc is hidden .

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.

BDRAF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
88
Median 3Y
0.7
Median 5Y
0.7
Industry
4.7
Forward
1.8
vs History
0
vs Industry
51
Median 3Y
17.1
Median 5Y
9.4
Industry
35.6
Forward
26.1
vs History
9
vs Industry
42
Median 3Y
14.5
Median 5Y
6.1
Industry
21.4
vs History
vs Industry
35
Median 3Y
-10.6
Median 5Y
-7.3
Industry
34.3
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-1.9
Industry
4.4
vs History
11
vs Industry
82
Median 3Y
1.3
Median 5Y
1.3
Industry
4.8
Forward
2.1
vs History
15
vs Industry
71
Median 3Y
6.6
Median 5Y
7
Industry
14.6
vs History
20
vs Industry
61
Median 3Y
8.6
Median 5Y
9.1
Industry
20.5
Forward
12.9
vs History
11
vs Industry
57
Median 3Y
13.2
Median 5Y
13.2
Industry
27.7
Forward
18.7
vs History
19
vs Industry
35
Median 3Y
23.1
Median 5Y
12.4
Industry
22.2
vs History
17
vs Industry
21
Median 3Y
34.9
Median 5Y
11
Industry
27.5
vs History
4
vs Industry
79
Median 3Y
1
Median 5Y
1
Industry
3

Multiples Across Competitors

BDRAF Competitors Multiples
Bombardier 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
CA
Bombardier Inc
OTC:BDRAF
23.5B USD 1.9 46.1 14.2 20.5
US
Raytheon Technologies Corp
NYSE:RTX
255.3B USD 3 38.7 22.2 33.4
US
RTX Corp
LSE:0R2N
252.9B USD 2.9 38.4 22 33.1
NL
Airbus SE
PAR:AIR
165.2B EUR 2.3 32.6 19.3 29.3
US
Boeing Co
NYSE:BA
174.6B USD 2.2 -17.2 -30.2 -23.3
FR
Safran SA
PAR:SAF
131B EUR 4.5 30.3 22 28.7
UK
Rolls-Royce Holdings PLC
LSE:RR
105.2B GBP 5.4 18.2 24.9 31.7
US
Lockheed Martin Corp
NYSE:LMT
120.1B USD 1.6 28.6 17.5 22.3
US
General Dynamics Corp
NYSE:GD
97.4B USD 1.9 23.1 16.7 19.6
DE
Rheinmetall AG
XETRA:RHM
79.9B EUR 7.3 95.2 41.2 54.6
US
Northrop Grumman Corp
NYSE:NOC
87.2B USD 2.1 21.7 18 24.5
P/E Multiple
Earnings Growth PEG
CA
Bombardier Inc
OTC:BDRAF
Average P/E: 37.3
46.1
39%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
38.7
29%
1.3
US
RTX Corp
LSE:0R2N
38.4
28%
1.4
NL
Airbus SE
PAR:AIR
32.6
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17.2 N/A N/A
FR
Safran SA
PAR:SAF
30.3
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.2
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
28.6
11%
2.6
US
General Dynamics Corp
NYSE:GD
23.1
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
95.2
60%
1.6
US
Northrop Grumman Corp
NYSE:NOC
21.7
3%
7.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Bombardier Inc
OTC:BDRAF
Average EV/EBITDA: 21.8
14.2
9%
1.6
US
Raytheon Technologies Corp
NYSE:RTX
22.2
18%
1.2
US
RTX Corp
LSE:0R2N
22
18%
1.2
NL
Airbus SE
PAR:AIR
19.3
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30.2 N/A N/A
FR
Safran SA
PAR:SAF
22
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
24.9
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.5
10%
1.7
US
General Dynamics Corp
NYSE:GD
16.7
10%
1.7
DE
Rheinmetall AG
XETRA:RHM
41.2
41%
1
US
Northrop Grumman Corp
NYSE:NOC
18
6%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Bombardier Inc
OTC:BDRAF
Average EV/EBIT: 29.8
20.5
11%
1.9
US
Raytheon Technologies Corp
NYSE:RTX
33.4
31%
1.1
US
RTX Corp
LSE:0R2N
33.1
31%
1.1
NL
Airbus SE
PAR:AIR
29.3
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -23.3 N/A N/A
FR
Safran SA
PAR:SAF
28.7
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
31.7
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
22.3
12%
1.9
US
General Dynamics Corp
NYSE:GD
19.6
11%
1.8
DE
Rheinmetall AG
XETRA:RHM
54.6
45%
1.2
US
Northrop Grumman Corp
NYSE:NOC
24.5
7%
3.5