H

H&K AG
PAR:MLHK

Watchlist Manager
H&K AG
PAR:MLHK
Watchlist
Price: 135 EUR 2.27% Market Closed
Market Cap: 4.8B EUR
Have any thoughts about
H&K AG?
Write Note
Section:
 

Relative Value

The Relative Value of one MLHK stock under the Base Case scenario is 90.2 EUR. Compared to the current market price of 135 EUR, H&K AG is Overvalued by 33%.

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.

MLHK Relative Value
Base Case
90.2 EUR
Overvaluation 33%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

13.8
P/S
P/S
Price to Sales
13.8
vs History
98
vs Industry
21
Median 3Y
19.3
Median 5Y
20.2
Industry
4
More Details
182.9
P/E
P/E
Price to Earnings
182.9
vs History
79
vs Industry
9
Median 3Y
219.1
Median 5Y
251.2
Industry
33.3
More Details
134.2
P/OCF
P/OCF
Price to OCF
134.2
vs History
65
vs Industry
5
Median 3Y
172.9
Median 5Y
157
Industry
22.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
4
Median 3Y
-252.1
Median 5Y
-217.5
Industry
29.9
More Details
38.5
P/B
P/B
Price to Book Value
38.5
vs History
50
vs Industry
2
Median 3Y
56.2
Median 5Y
43.8
Industry
3.7
More Details
14.1
EV/S
EV/S
Enterprise Value to Sales
14.1
vs History
98
vs Industry
18
Median 3Y
19.9
Median 5Y
20.8
Industry
4
More Details
40.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
40.1
vs History
98
vs Industry
17
Median 3Y
53.1
Median 5Y
57.7
Industry
13.5
More Details
74.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
74.4
vs History
98
vs Industry
13
Median 3Y
91.5
Median 5Y
99.6
Industry
20.8
More Details
93.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
93.2
vs History
93
vs Industry
12
Median 3Y
108.2
Median 5Y
123.5
Industry
28.1
More Details
136.8
EV/OCF
EV/OCF
Enterprise Value to OCF
136.8
vs History
65
vs Industry
4
Median 3Y
175.4
Median 5Y
158.7
Industry
23.1
More Details
396.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
396.9
vs History
26
vs Industry
7
Median 3Y
210.2
Median 5Y
210.2
Industry
32
More Details
14
EV/IC
EV/IC
Enterprise Value to IC
14
vs History
98
vs Industry
9
Median 3Y
20
Median 5Y
24.2
Industry
2.7
More Details

Multiples Across Competitors

MLHK Competitors Multiples
H&K AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
H&K AG
PAR:MLHK
4.7B EUR 13.8 182.9 74.4 93.2
US
RTX Corp
LSE:0R2N
183.6B USD 2.2 39.9 20.5 35
US
Raytheon Technologies Corp
NYSE:RTX
179B USD 2.2 39 20.1 34.2
US
Boeing Co
NYSE:BA
154B USD 2.2 -13.2 -21.1 -17.2
NL
Airbus SE
PAR:AIR
127B EUR 1.8 28.7 15.8 25.6
FR
Safran SA
PAR:SAF
108.2B EUR 3.9 -162.2 19.6 26.4
US
Lockheed Martin Corp
NYSE:LMT
109.8B USD 1.5 20 14.1 17.2
UK
Rolls-Royce Holdings PLC
LSE:RR
71.4B GBP 3.8 28.3 21.6 29.9
DE
Rheinmetall AG
XETRA:RHM
78.9B EUR 7.5 104.8 42.3 54.7
US
TransDigm Group Inc
NYSE:TDG
78.9B USD 9.5 46.2 23.6 25.6
UK
BAE Systems PLC
LSE:BA
55.9B GBP 2.1 28.6 17.7 25.6
P/S Multiple
Revenue Growth P/S to Growth
DE
H
H&K AG
PAR:MLHK
Average P/S: 4.6
13.8
N/A N/A
US
RTX Corp
LSE:0R2N
2.2
6%
0.4
US
Raytheon Technologies Corp
NYSE:RTX
2.2
6%
0.4
US
Boeing Co
NYSE:BA
2.2
19%
0.1
NL
Airbus SE
PAR:AIR
1.8
11%
0.2
FR
Safran SA
PAR:SAF
3.9
11%
0.4
US
Lockheed Martin Corp
NYSE:LMT
1.5
4%
0.4
UK
Rolls-Royce Holdings PLC
LSE:RR
3.8
6%
0.6
DE
Rheinmetall AG
XETRA:RHM
7.5
32%
0.2
US
TransDigm Group Inc
NYSE:TDG
9.5
9%
1.1
UK
BAE Systems PLC
LSE:BA
2.1
10%
0.2
P/E Multiple
Earnings Growth PEG
DE
H
H&K AG
PAR:MLHK
Average P/E: 57.6
182.9
N/A N/A
US
RTX Corp
LSE:0R2N
39.9
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
39
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -13.2 N/A N/A
NL
Airbus SE
PAR:AIR
28.7
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -162.2 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
28.3
3%
9.4
DE
Rheinmetall AG
XETRA:RHM
104.8
56%
1.9
US
TransDigm Group Inc
NYSE:TDG
46.2
24%
1.9
UK
BAE Systems PLC
LSE:BA
28.6
13%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
H
H&K AG
PAR:MLHK
Average EV/EBITDA: 27
74.4
N/A N/A
US
RTX Corp
LSE:0R2N
20.5
17%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
20.1
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -21.1 N/A N/A
NL
Airbus SE
PAR:AIR
15.8
20%
0.8
FR
Safran SA
PAR:SAF
19.6
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.1
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
21.6
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
42.3
36%
1.2
US
TransDigm Group Inc
NYSE:TDG
23.6
13%
1.8
UK
BAE Systems PLC
LSE:BA
17.7
11%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
H
H&K AG
PAR:MLHK
Average EV/EBIT: 36.7
93.2
N/A N/A
US
RTX Corp
LSE:0R2N
35
29%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
34.2
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -17.2 N/A N/A
NL
Airbus SE
PAR:AIR
25.6
27%
0.9
FR
Safran SA
PAR:SAF
26.4
17%
1.6
US
Lockheed Martin Corp
NYSE:LMT
17.2
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
29.9
17%
1.8
DE
Rheinmetall AG
XETRA:RHM
54.7
42%
1.3
US
TransDigm Group Inc
NYSE:TDG
25.6
12%
2.1
UK
BAE Systems PLC
LSE:BA
25.6
17%
1.5

See Also

Summary
MLHK intrinsic value, competitors valuation, and company profile.
DCF Valuation
MLHK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MLHK stock valuation using valuation multiples.
Wall Street Estimates
MLHK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MLHK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 256,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.