H

H&K AG
PAR:MLHK

Watchlist Manager
H&K AG
PAR:MLHK
Watchlist
Price: 124 EUR 6.9% Market Closed
Market Cap: 4.4B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one MLHK stock under the Base Case scenario is 90.82 EUR. Compared to the current market price of 124 EUR, H&K AG is Overvalued by 27%.

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
90.82 EUR
Overvaluation 27%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

13
P/S
P/S
Price to Sales
13
vs History
98
vs Industry
21
Median 3Y
19.3
Median 5Y
20.2
Industry
4
More Details
171.8
P/E
P/E
Price to Earnings
171.8
vs History
84
vs Industry
9
Median 3Y
219.1
Median 5Y
251.2
Industry
33.3
More Details
126.1
P/OCF
P/OCF
Price to OCF
126.1
vs History
69
vs Industry
5
Median 3Y
172.9
Median 5Y
157
Industry
21.2
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
28.4
More Details
36.2
P/B
P/B
Price to Book Value
36.2
vs History
52
vs Industry
2
Median 3Y
56.2
Median 5Y
43.8
Industry
3.7
More Details
13.2
EV/S
EV/S
Enterprise Value to Sales
13.2
vs History
98
vs Industry
18
Median 3Y
19.9
Median 5Y
20.8
Industry
3.9
More Details
37.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
37.7
vs History
98
vs Industry
17
Median 3Y
53.1
Median 5Y
57.7
Industry
14
More Details
70
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
70
vs History
98
vs Industry
13
Median 3Y
91.5
Median 5Y
99.6
Industry
20.8
More Details
87.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
87.7
vs History
98
vs Industry
12
Median 3Y
108.2
Median 5Y
123.5
Industry
27.1
More Details
128.7
EV/OCF
EV/OCF
Enterprise Value to OCF
128.7
vs History
69
vs Industry
4
Median 3Y
175.4
Median 5Y
158.7
Industry
21.8
More Details
373.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
373.3
vs History
28
vs Industry
7
Median 3Y
210.2
Median 5Y
210.2
Industry
28.8
More Details
13.2
EV/IC
EV/IC
Enterprise Value to IC
13.2
vs History
98
vs Industry
9
Median 3Y
20
Median 5Y
24.2
Industry
2.6
More Details

Multiples Across Competitors

MLHK Competitors Multiples
H&K AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
H&K AG
PAR:MLHK
4.4B EUR 13 171.8 70 87.7
US
Raytheon Technologies Corp
NYSE:RTX
185.8B USD 2.3 40.4 20.7 35.3
US
RTX Corp
LSE:0R2N
185.3B USD 2.3 40.3 20.7 35.2
US
Boeing Co
NYSE:BA
157.5B USD 2.3 -13.5 -21.5 -17.6
NL
Airbus SE
PAR:AIR
130.3B EUR 1.9 29.4 16.2 26.3
FR
Safran SA
PAR:SAF
110.2B EUR 4 -165.3 19.9 26.9
US
Lockheed Martin Corp
NYSE:LMT
111.4B USD 1.6 20.2 14.3 17.4
UK
Rolls-Royce Holdings PLC
LSE:RR
74.5B GBP 3.9 29.6 22.6 31.3
DE
Rheinmetall AG
XETRA:RHM
83.9B EUR 8 111.4 45 58.1
UK
BAE Systems PLC
LSE:BA
60.1B GBP 2.3 30.7 18.9 27.3
US
TransDigm Group Inc
NYSE:TDG
81.2B USD 9.7 47.2 24.1 26.2
P/S Multiple
Revenue Growth P/S to Growth
DE
H
H&K AG
PAR:MLHK
Average P/S: 4.6
13
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
2.3
6%
0.4
US
RTX Corp
LSE:0R2N
2.3
6%
0.4
US
Boeing Co
NYSE:BA
2.3
19%
0.1
NL
Airbus SE
PAR:AIR
1.9
11%
0.2
FR
Safran SA
PAR:SAF
4
11%
0.4
US
Lockheed Martin Corp
NYSE:LMT
1.6
4%
0.4
UK
Rolls-Royce Holdings PLC
LSE:RR
3.9
6%
0.7
DE
Rheinmetall AG
XETRA:RHM
8
32%
0.3
UK
BAE Systems PLC
LSE:BA
2.3
10%
0.2
US
TransDigm Group Inc
NYSE:TDG
9.7
9%
1.1
P/E Multiple
Earnings Growth PEG
DE
H
H&K AG
PAR:MLHK
Average P/E: 57.9
171.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
40.4
28%
1.4
US
RTX Corp
LSE:0R2N
40.3
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -13.5 N/A N/A
NL
Airbus SE
PAR:AIR
29.4
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -165.3 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20.2
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
29.6
3%
9.9
DE
Rheinmetall AG
XETRA:RHM
111.4
56%
2
UK
BAE Systems PLC
LSE:BA
30.7
13%
2.4
US
TransDigm Group Inc
NYSE:TDG
47.2
24%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
H
H&K AG
PAR:MLHK
Average EV/EBITDA: 27.3
70
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
20.7
17%
1.2
US
RTX Corp
LSE:0R2N
20.7
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -21.5 N/A N/A
NL
Airbus SE
PAR:AIR
16.2
19%
0.9
FR
Safran SA
PAR:SAF
19.9
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.3
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
22.6
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
45
39%
1.2
UK
BAE Systems PLC
LSE:BA
18.9
11%
1.7
US
TransDigm Group Inc
NYSE:TDG
24.1
12%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
H
H&K AG
PAR:MLHK
Average EV/EBIT: 37.2
87.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
35.3
29%
1.2
US
RTX Corp
LSE:0R2N
35.2
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -17.6 N/A N/A
NL
Airbus SE
PAR:AIR
26.3
26%
1
FR
Safran SA
PAR:SAF
26.9
17%
1.6
US
Lockheed Martin Corp
NYSE:LMT
17.4
12%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
31.3
17%
1.8
DE
Rheinmetall AG
XETRA:RHM
58.1
44%
1.3
UK
BAE Systems PLC
LSE:BA
27.3
17%
1.6
US
TransDigm Group Inc
NYSE:TDG
26.2
12%
2.2

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 259,700+ value investors using Alpha Spread
Create 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.