Relative Value

The Relative Value of one LSIIF stock under the Base Case scenario is hidden USD. Compared to the current market price of 66.51 USD, Lisi SA 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.

LSIIF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

LSIIF Competitors Multiples
Lisi SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Lisi SA
OTC:LSIIF
2.5B USD 1.3 40.2 11.3 18.7
US
Raytheon Technologies Corp
NYSE:RTX
260.3B USD 3.1 40.2 22.9 34.6
US
RTX Corp
LSE:0R2N
260.6B USD 3 39.5 22.6 34
US
Boeing Co
NYSE:BA
185.9B USD 2.3 -18.1 -31.7 -24.5
NL
Airbus SE
PAR:AIR
157.4B EUR 2.2 31.3 18.5 28
FR
Safran SA
PAR:SAF
129.9B EUR 4.4 30.1 21.8 28.5
UK
Rolls-Royce Holdings PLC
LSE:RR
105B GBP 5.4 18.4 25.1 32
US
Lockheed Martin Corp
NYSE:LMT
134.9B USD 1.8 31.9 19.2 24.5
DE
Rheinmetall AG
XETRA:RHM
83.1B EUR 7.7 100.8 43.4 57.6
US
General Dynamics Corp
NYSE:GD
98.5B USD 1.9 23.4 16.9 19.8
US
Northrop Grumman Corp
NYSE:NOC
93.4B USD 2.3 23.2 19.1 26
P/E Multiple
Earnings Growth PEG
FR
Lisi SA
OTC:LSIIF
Average P/E: 37.9
40.2
41%
1
US
Raytheon Technologies Corp
NYSE:RTX
40.2
28%
1.4
US
RTX Corp
LSE:0R2N
39.5
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -18.1 N/A N/A
NL
Airbus SE
PAR:AIR
31.3
21%
1.5
FR
Safran SA
PAR:SAF
30.1
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.4
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
31.9
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
100.8
59%
1.7
US
General Dynamics Corp
NYSE:GD
23.4
12%
1.9
US
Northrop Grumman Corp
NYSE:NOC
23.2
3%
7.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Lisi SA
OTC:LSIIF
Average EV/EBITDA: 22.1
11.3
16%
0.7
US
Raytheon Technologies Corp
NYSE:RTX
22.9
18%
1.3
US
RTX Corp
LSE:0R2N
22.6
18%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -31.7 N/A N/A
NL
Airbus SE
PAR:AIR
18.5
19%
1
FR
Safran SA
PAR:SAF
21.8
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.1
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19.2
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
43.4
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.9
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
19.1
6%
3.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Lisi SA
OTC:LSIIF
Average EV/EBIT: 30.4
18.7
21%
0.9
US
Raytheon Technologies Corp
NYSE:RTX
34.6
31%
1.1
US
RTX Corp
LSE:0R2N
34
31%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -24.5 N/A N/A
NL
Airbus SE
PAR:AIR
28
26%
1.1
FR
Safran SA
PAR:SAF
28.5
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
32
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
24.5
12%
2
DE
Rheinmetall AG
XETRA:RHM
57.6
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.8
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
26
6%
4.3