Figeac Aero SARL
PAR:FGA

Watchlist Manager
Figeac Aero SARL Logo
Figeac Aero SARL
PAR:FGA
Watchlist
Price: 8.9 EUR 1.37% Market Closed
Market Cap: 381.1m EUR

Relative Value

The Relative Value of one FGA stock under the Base Case scenario is 24.64 EUR. Compared to the current market price of 8.9 EUR, Figeac Aero SARL is Undervalued by 64%.

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.

FGA Relative Value
Base Case
24.64 EUR
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
82
Median 3Y
0.6
Median 5Y
0.6
Industry
3.8
Forward
0.8
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-7.9
Industry
33.2
Forward
78.8
vs History
44
vs Industry
58
Median 3Y
4.6
Median 5Y
4.2
Industry
21.2
vs History
vs Industry
2
Median 3Y
-17.4
Median 5Y
-13.8
Industry
28.1
vs History
1
vs Industry
19
Median 3Y
4.1
Median 5Y
3.1
Industry
3.5
vs History
28
vs Industry
73
Median 3Y
1.3
Median 5Y
1.3
Industry
3.7
Forward
1.4
vs History
23
vs Industry
74
Median 3Y
3.5
Median 5Y
3.5
Industry
12.4
vs History
39
vs Industry
53
Median 3Y
10
Median 5Y
10
Industry
20.5
Forward
8.7
vs History
20
vs Industry
11
Median 3Y
47.1
Median 5Y
-6.8
Industry
27
Forward
24.6
vs History
49
vs Industry
53
Median 3Y
7.6
Median 5Y
7.6
Industry
22.6
vs History
20
vs Industry
35
Median 3Y
12.8
Median 5Y
-15.4
Industry
30.7
vs History
1
vs Industry
69
Median 3Y
0.9
Median 5Y
0.9
Industry
2.5

Multiples Across Competitors

FGA Competitors Multiples
Figeac Aero SARL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Figeac Aero SARL
PAR:FGA
363.4m EUR 0.9 -32.1 11 59.7
US
RTX Corp
LSE:0R2N
172.6B USD 2.1 37.5 19.5 33.2
US
Raytheon Technologies Corp
NYSE:RTX
171.8B USD 2.1 37.3 19.4 33.1
NL
Airbus SE
PAR:AIR
124.7B EUR 1.8 29.5 15.7 24.7
US
Boeing Co
NYSE:BA
140.5B USD 2 -12.1 -19.5 -15.9
FR
Safran SA
PAR:SAF
101.4B EUR 3.7 -152.1 18.3 24.7
US
Lockheed Martin Corp
NYSE:LMT
109.9B USD 1.5 20 14.1 17.2
UK
Rolls-Royce Holdings PLC
LSE:RR
66.7B GBP 3.5 26.4 20.2 27.9
US
TransDigm Group Inc
NYSE:TDG
82.6B USD 10.1 50.2 25.1 27.3
DE
Rheinmetall AG
XETRA:RHM
70.7B EUR 7.2 98.6 39.5 50.8
US
General Dynamics Corp
NYSE:GD
73B USD 1.5 18.4 13.3 15.7
P/E Multiple
Earnings Growth PEG
FR
Figeac Aero SARL
PAR:FGA
Average P/E: 39.7
Negative Multiple: -32.1
N/A N/A
US
RTX Corp
LSE:0R2N
37.5
28%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
37.3
28%
1.3
NL
Airbus SE
PAR:AIR
29.5
22%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -12.1 N/A N/A
FR
Safran SA
PAR:SAF
Negative Multiple: -152.1 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
26.4
3%
8.8
US
TransDigm Group Inc
NYSE:TDG
50.2
24%
2.1
DE
Rheinmetall AG
XETRA:RHM
98.6
56%
1.8
US
General Dynamics Corp
NYSE:GD
18.4
10%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Figeac Aero SARL
PAR:FGA
Average EV/EBITDA: 19.6
11
21%
0.5
US
RTX Corp
LSE:0R2N
19.5
17%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
19.4
17%
1.1
NL
Airbus SE
PAR:AIR
15.7
20%
0.8
US
Boeing Co
NYSE:BA
Negative Multiple: -19.5 N/A N/A
FR
Safran SA
PAR:SAF
18.3
13%
1.4
US
Lockheed Martin Corp
NYSE:LMT
14.1
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
20.2
12%
1.7
US
TransDigm Group Inc
NYSE:TDG
25.1
13%
1.9
DE
Rheinmetall AG
XETRA:RHM
39.5
36%
1.1
US
General Dynamics Corp
NYSE:GD
13.3
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Figeac Aero SARL
PAR:FGA
Average EV/EBIT: 31.4
59.7
145%
0.4
US
RTX Corp
LSE:0R2N
33.2
29%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
33.1
29%
1.1
NL
Airbus SE
PAR:AIR
24.7
27%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -15.9 N/A N/A
FR
Safran SA
PAR:SAF
24.7
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.2
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.9
17%
1.6
US
TransDigm Group Inc
NYSE:TDG
27.3
12%
2.3
DE
Rheinmetall AG
XETRA:RHM
50.8
42%
1.2
US
General Dynamics Corp
NYSE:GD
15.7
9%
1.7