MDA Ltd
OTC:MDALF

Watchlist Manager
MDA Ltd Logo
MDA Ltd
OTC:MDALF
Watchlist
Price: 20.88 USD 5.99% Market Closed
Market Cap: 2.5B USD

Relative Value

The Relative Value of one MDALF stock under the Base Case scenario is hidden USD. Compared to the current market price of 20.88 USD, MDA Ltd 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.

MDALF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
35
vs Industry
47
Median 3Y
2.1
Median 5Y
2.2
Industry
4.7
Forward
2.3
vs History
49
vs Industry
25
Median 3Y
33
Median 5Y
33.3
Industry
35.6
Forward
20.1
vs History
74
vs Industry
59
Median 3Y
7.4
Median 5Y
13.4
Industry
21.4
vs History
32
vs Industry
32
Median 3Y
10.8
Median 5Y
3.4
Industry
34.3
vs History
15
vs Industry
47
Median 3Y
1.6
Median 5Y
1.4
Industry
4.4
vs History
35
vs Industry
47
Median 3Y
2.4
Median 5Y
2.5
Industry
4.8
Forward
2.4
vs History
25
vs Industry
47
Median 3Y
9
Median 5Y
8.7
Industry
14.6
vs History
32
vs Industry
40
Median 3Y
13.5
Median 5Y
13.4
Industry
20.5
Forward
12.1
vs History
38
vs Industry
28
Median 3Y
25.2
Median 5Y
24.5
Industry
27.7
Forward
24.6
vs History
74
vs Industry
58
Median 3Y
8.8
Median 5Y
15
Industry
22.2
vs History
15
vs Industry
42
Median 3Y
-8.5
Median 5Y
-9.5
Industry
27.5
vs History
28
vs Industry
61
Median 3Y
1.1
Median 5Y
1
Industry
3

Multiples Across Competitors

MDALF Competitors Multiples
MDA Ltd 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
MDA Ltd
OTC:MDALF
3.7B USD 2.5 33.3 14.6 26.5
US
Raytheon Technologies Corp
NYSE:RTX
251B USD 2.9 38.1 21.9 32.9
US
RTX Corp
LSE:0R2N
254.2B USD 3 38.6 22.1 33.3
NL
Airbus SE
PAR:AIR
168.4B EUR 2.3 33.3 19.7 29.9
US
Boeing Co
NYSE:BA
172.7B USD 2.1 -17 -29.9 -23.1
FR
Safran SA
PAR:SAF
131.4B EUR 4.5 30.4 22 28.8
UK
Rolls-Royce Holdings PLC
LSE:RR
108.6B GBP 5.5 18.7 25.7 32.8
US
Lockheed Martin Corp
NYSE:LMT
119.2B USD 1.6 28.4 17.4 22.1
DE
Rheinmetall AG
XETRA:RHM
85.9B EUR 7.8 102.4 44.2 58.6
US
General Dynamics Corp
NYSE:GD
94.9B USD 1.8 22.5 16.3 19.1
US
Northrop Grumman Corp
NYSE:NOC
84.4B USD 2.1 21 17.5 23.8
P/E Multiple
Earnings Growth PEG
CA
MDA Ltd
OTC:MDALF
Average P/E: 36.7
33.3
41%
0.8
US
Raytheon Technologies Corp
NYSE:RTX
38.1
29%
1.3
US
RTX Corp
LSE:0R2N
38.6
28%
1.4
NL
Airbus SE
PAR:AIR
33.3
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17 N/A N/A
FR
Safran SA
PAR:SAF
30.4
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.7
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
28.4
11%
2.6
DE
Rheinmetall AG
XETRA:RHM
102.4
60%
1.7
US
General Dynamics Corp
NYSE:GD
22.5
12%
1.9
US
Northrop Grumman Corp
NYSE:NOC
21
3%
7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
MDA Ltd
OTC:MDALF
Average EV/EBITDA: 22.1
14.6
26%
0.6
US
Raytheon Technologies Corp
NYSE:RTX
21.9
18%
1.2
US
RTX Corp
LSE:0R2N
22.1
18%
1.2
NL
Airbus SE
PAR:AIR
19.7
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -29.9 N/A N/A
FR
Safran SA
PAR:SAF
22
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.7
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.4
10%
1.7
DE
Rheinmetall AG
XETRA:RHM
44.2
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.3
10%
1.6
US
Northrop Grumman Corp
NYSE:NOC
17.5
6%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
MDA Ltd
OTC:MDALF
Average EV/EBIT: 30.8
26.5
24%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
32.9
31%
1.1
US
RTX Corp
LSE:0R2N
33.3
31%
1.1
NL
Airbus SE
PAR:AIR
29.9
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -23.1 N/A N/A
FR
Safran SA
PAR:SAF
28.8
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
32.8
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
22.1
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
58.6
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.1
11%
1.7
US
Northrop Grumman Corp
NYSE:NOC
23.8
7%
3.4