Rolls-Royce Holdings PLC
OTC:RYCEY

Watchlist Manager
Rolls-Royce Holdings PLC Logo
Rolls-Royce Holdings PLC
OTC:RYCEY
Watchlist
Price: 16.29 USD 3.63% Market Closed
Market Cap: 138.5B USD

Relative Value

The Relative Value of one RYCEY stock under the Base Case scenario is hidden USD. Compared to the current market price of 16.29 USD, Rolls-Royce Holdings PLC 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.

RYCEY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
44
Median 3Y
2.3
Median 5Y
1
Industry
4.7
Forward
5
vs History
30
vs Industry
43
Median 3Y
15.4
Median 5Y
12.3
Industry
35.6
Forward
41.8
vs History
3
vs Industry
37
Median 3Y
13.6
Median 5Y
7.2
Industry
21.4
vs History
4
vs Industry
24
Median 3Y
29.5
Median 5Y
-3.6
Industry
34.3
vs History
3
vs Industry
Median 3Y
-3.7
Median 5Y
-2.1
Industry
4.4
vs History
3
vs Industry
44
Median 3Y
2.3
Median 5Y
1.3
Industry
4.8
Forward
4.9
vs History
3
vs Industry
36
Median 3Y
10.3
Median 5Y
7.3
Industry
14.6
vs History
12
vs Industry
36
Median 3Y
13.7
Median 5Y
13.7
Industry
20.5
Forward
23
vs History
7
vs Industry
39
Median 3Y
20
Median 5Y
19.2
Industry
27.7
Forward
29.3
vs History
3
vs Industry
41
Median 3Y
13.7
Median 5Y
10.6
Industry
22.2
vs History
3
vs Industry
30
Median 3Y
18.5
Median 5Y
14.9
Industry
27.5
vs History
7
vs Industry
36
Median 3Y
1.8
Median 5Y
0.7
Industry
3

Multiples Across Competitors

RYCEY Competitors Multiples
Rolls-Royce Holdings PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Rolls-Royce Holdings PLC
OTC:RYCEY
101.2B USD 5.2 17.5 23.9 30.5
US
Raytheon Technologies Corp
NYSE:RTX
251.1B USD 2.9 38.1 21.9 32.9
US
RTX Corp
LSE:0R2N
245.5B USD 2.9 37.2 21.4 32.3
NL
Airbus SE
PAR:AIR
160.8B EUR 2.2 31.7 18.8 28.5
US
Boeing Co
NYSE:BA
173B USD 2.1 -17 -30 -23.1
FR
Safran SA
PAR:SAF
128.8B EUR 4.4 29.8 21.6 28.2
US
Lockheed Martin Corp
NYSE:LMT
114.3B USD 1.6 27.2 16.7 21.3
US
General Dynamics Corp
NYSE:GD
92.8B USD 1.8 22 16 18.7
DE
Rheinmetall AG
XETRA:RHM
73.5B EUR 6.7 87.6 37.9 50.3
US
Howmet Aerospace Inc
NYSE:HWM
85.3B USD 10.7 58.9 38.5 44
US
Northrop Grumman Corp
NYSE:NOC
83.6B USD 2 20.8 17.4 23.6
P/E Multiple
Earnings Growth PEG
UK
Rolls-Royce Holdings PLC
OTC:RYCEY
Average P/E: 37.1
17.5
8%
2.2
US
Raytheon Technologies Corp
NYSE:RTX
38.1
29%
1.3
US
RTX Corp
LSE:0R2N
37.2
28%
1.3
NL
Airbus SE
PAR:AIR
31.7
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -17 N/A N/A
FR
Safran SA
PAR:SAF
29.8
N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
27.2
11%
2.5
US
General Dynamics Corp
NYSE:GD
22
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
87.6
60%
1.5
US
Howmet Aerospace Inc
NYSE:HWM
58.9
23%
2.6
US
Northrop Grumman Corp
NYSE:NOC
20.8
3%
6.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Rolls-Royce Holdings PLC
OTC:RYCEY
Average EV/EBITDA: 23.4
23.9
17%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
21.9
18%
1.2
US
RTX Corp
LSE:0R2N
21.4
18%
1.2
NL
Airbus SE
PAR:AIR
18.8
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30 N/A N/A
FR
Safran SA
PAR:SAF
21.6
16%
1.3
US
Lockheed Martin Corp
NYSE:LMT
16.7
10%
1.7
US
General Dynamics Corp
NYSE:GD
16
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
37.9
41%
0.9
US
Howmet Aerospace Inc
NYSE:HWM
38.5
18%
2.1
US
Northrop Grumman Corp
NYSE:NOC
17.4
6%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Rolls-Royce Holdings PLC
OTC:RYCEY
Average EV/EBIT: 31
30.5
21%
1.5
US
Raytheon Technologies Corp
NYSE:RTX
32.9
31%
1.1
US
RTX Corp
LSE:0R2N
32.3
31%
1
NL
Airbus SE
PAR:AIR
28.5
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -23.1 N/A N/A
FR
Safran SA
PAR:SAF
28.2
20%
1.4
US
Lockheed Martin Corp
NYSE:LMT
21.3
12%
1.8
US
General Dynamics Corp
NYSE:GD
18.7
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
50.3
45%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
44
20%
2.2
US
Northrop Grumman Corp
NYSE:NOC
23.6
7%
3.4