HAGHY Relative Valuation - Hensoldt AG

Watchlist Manager

Watchlist

Price: 9.45 USD 8.62%

Market Cap: $2.2B

	Hensoldt AG OTC:HAGHY	DE

Multiples-Based Value

The Multiples-Based Value for Hensoldt AG (HAGHY) under the Base Case is 48.19 USD. Compared with the current market price of 9.45 USD, the stock appears Undervalued by 80%.

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?

HAGHY Multiples-Based Value

Base Case

Undervaluation 80%

Multiples-Based Value

Price $9.45

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
DE	Hensoldt AG OTC:HAGHY	9.6B USD	2.9	132.4	26.8	49.7
US	RTX Corp LSE:0R2N	263.5B USD	3	39.1	21.2	31.2
US	Raytheon Technologies Corp NYSE:RTX	261.1B USD	3	39.1	21.2	31.2
US	Boeing Co NYSE:BA	162.7B USD	1.8	86.5	-51.9	-33.2
NL	Airbus SE PAR:AIR	129.6B EUR	1.8	24.8	13.9	21.5
US	Lockheed Martin Corp NYSE:LMT	141.4B USD	1.9	28.4	16.7	20.4
FR	Safran SA PAR:SAF	119.8B EUR	3.8	16.7	19.4	25.8
UK	Rolls-Royce Holdings PLC LSE:RR	100.4B GBP	4.7	17.2	18.8	21.9
US	Northrop Grumman Corp NYSE:NOC	99B USD	2.4	23.9	19.1	25.7
US	Howmet Aerospace Inc NYSE:HWM	96B USD	11.3	62.1	39.5	44.7
US	General Dynamics Corp NYSE:GD	94.8B USD	1.8	22.4	15.8	18.6

			Revenue Growth	P/S to Growth
DE	Hensoldt AG OTC:HAGHY	Average P/S: 3.5 2.9	13%	0.2
US	RTX Corp LSE:0R2N	3	6%	0.5
US	Raytheon Technologies Corp NYSE:RTX	3	6%	0.5
US	Boeing Co NYSE:BA	1.8	12%	0.2
NL	Airbus SE PAR:AIR	1.8	12%	0.1
US	Lockheed Martin Corp NYSE:LMT	1.9	5%	0.4
FR	Safran SA PAR:SAF	3.8	11%	0.3
UK	Rolls-Royce Holdings PLC LSE:RR	4.7	7%	0.7
US	Northrop Grumman Corp NYSE:NOC	2.4	6%	0.4
US	Howmet Aerospace Inc NYSE:HWM	11.3	12%	0.9
US	General Dynamics Corp NYSE:GD	1.8	5%	0.4

			Earnings Growth	PEG
DE	Hensoldt AG OTC:HAGHY	Average P/E: 44.8 132.4	38%	3.5
US	RTX Corp LSE:0R2N	39.1	18%	2.2
US	Raytheon Technologies Corp NYSE:RTX	39.1	18%	2.2
US	Boeing Co NYSE:BA	86.5	53%	1.6
NL	Airbus SE PAR:AIR	24.8	19%	1.3
US	Lockheed Martin Corp NYSE:LMT	28.4	16%	1.8
FR	Safran SA PAR:SAF	16.7	-7%	N/A
UK	Rolls-Royce Holdings PLC LSE:RR	17.2	-14%	N/A
US	Northrop Grumman Corp NYSE:NOC	23.9	3%	8
US	Howmet Aerospace Inc NYSE:HWM	62.1	19%	3.3
US	General Dynamics Corp NYSE:GD	22.4	9%	2.5

			EBITDA Growth	EV/EBITDA to Growth
DE	Hensoldt AG OTC:HAGHY	Average EV/EBITDA: 21.3 26.8	23%	1.2
US	RTX Corp LSE:0R2N	21.2	11%	1.9
US	Raytheon Technologies Corp NYSE:RTX	21.2	11%	1.9
US	Boeing Co NYSE:BA	Negative Multiple: -51.9	N/A	N/A
NL	Airbus SE PAR:AIR	13.9	18%	0.8
US	Lockheed Martin Corp NYSE:LMT	16.7	9%	1.9
FR	Safran SA PAR:SAF	19.4	16%	1.2
UK	Rolls-Royce Holdings PLC LSE:RR	18.8	3%	6.3
US	Northrop Grumman Corp NYSE:NOC	19.1	7%	2.7
US	Howmet Aerospace Inc NYSE:HWM	39.5	16%	2.5
US	General Dynamics Corp NYSE:GD	15.8	8%	2

			EBIT Growth	EV/EBIT to Growth
DE	Hensoldt AG OTC:HAGHY	Average EV/EBIT: 29.1 49.7	33%	1.5
US	RTX Corp LSE:0R2N	31.2	17%	1.8
US	Raytheon Technologies Corp NYSE:RTX	31.2	17%	1.8
US	Boeing Co NYSE:BA	Negative Multiple: -33.2	N/A	N/A
NL	Airbus SE PAR:AIR	21.5	25%	0.9
US	Lockheed Martin Corp NYSE:LMT	20.4	11%	1.9
FR	Safran SA PAR:SAF	25.8	20%	1.3
UK	Rolls-Royce Holdings PLC LSE:RR	21.9	4%	5.5
US	Northrop Grumman Corp NYSE:NOC	25.7	8%	3.2
US	Howmet Aerospace Inc NYSE:HWM	44.7	17%	2.6
US	General Dynamics Corp NYSE:GD	18.6	8%	2.3

Hensoldt AG
OTC:HAGHY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HAGHY Competitors Multiples
Hensoldt AG Competitors

See Also

Company

Help

Tools

Stocks

Hensoldt AG OTC:HAGHY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HAGHY Competitors Multiples Hensoldt AG Competitors

See Also

Company

Help

Tools

Stocks

Hensoldt AG
OTC:HAGHY

HAGHY Competitors Multiples
Hensoldt AG Competitors