A

Avicopter PLC
SSE:600038

Watchlist Manager
Avicopter PLC
SSE:600038
Watchlist
Price: 35.35 CNY 0.48% Market Closed
Market Cap: 29B CNY

Relative Value

The Relative Value of one Avicopter PLC stock under the Base Case scenario is hidden CNY. Compared to the current market price of 35.35 CNY, Avicopter 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.

Avicopter PLC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
78
Median 3Y
1.1
Median 5Y
1.4
Industry
4.3
Forward
0.8
vs History
44
vs Industry
17
Median 3Y
57.5
Median 5Y
48.3
Industry
34.2
Forward
27.3
vs History
38
vs Industry
36
Median 3Y
-2.7
Median 5Y
-3
Industry
19.7
vs History
19
vs Industry
33
Median 3Y
4.7
Median 5Y
-3.9
Industry
32.2
vs History
96
vs Industry
68
Median 3Y
2.2
Median 5Y
2.4
Industry
4.1
vs History
69
vs Industry
76
Median 3Y
1.2
Median 5Y
1.4
Industry
4.5
Forward
1
vs History
60
vs Industry
38
Median 3Y
12.6
Median 5Y
12.9
Industry
14
vs History
4
vs Industry
9
Median 3Y
66.5
Median 5Y
48.3
Industry
19.4
Forward
21.2
vs History
4
vs Industry
10
Median 3Y
66.5
Median 5Y
48.3
Industry
26.5
Forward
28.2
vs History
33
vs Industry
39
Median 3Y
-2.2
Median 5Y
-3.1
Industry
21
vs History
28
vs Industry
34
Median 3Y
-1.9
Median 5Y
-3.7
Industry
26.9
vs History
85
vs Industry
73
Median 3Y
1.3
Median 5Y
1.7
Industry
2.7

Multiples Across Competitors

Competitors Multiples
Avicopter 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
CN
Avicopter PLC
SSE:600038
28.8B CNY 1 50.5 94 94
US
Raytheon Technologies Corp
NYSE:RTX
229.7B USD 2.7 34.8 20.2 30.4
US
RTX Corp
LSE:0R2N
228.9B USD 2.7 34.7 20.1 30.3
NL
Airbus SE
PAR:AIR
157B EUR 2.2 31 18.4 27.8
US
Boeing Co
NYSE:BA
153.4B USD 1.9 -15.1 -26.9 -20.8
FR
Safran SA
PAR:SAF
124.6B EUR 4.2 28.8 20.9 27.3
UK
Rolls-Royce Holdings PLC
LSE:RR
93.7B GBP 4.8 16.2 22.1 28.1
US
Lockheed Martin Corp
NYSE:LMT
103.1B USD 1.4 24.6 15.3 19.5
US
General Dynamics Corp
NYSE:GD
92.3B USD 1.8 21.9 15.9 18.6
DE
Rheinmetall AG
XETRA:RHM
70.6B EUR 6.4 84.2 36.4 48.3
US
Howmet Aerospace Inc
NYSE:HWM
79.1B USD 9.9 54.6 35.8 40.9
P/E Multiple
Earnings Growth PEG
CN
A
Avicopter PLC
SSE:600038
Average P/E: 38.1
50.5
15%
3.4
US
Raytheon Technologies Corp
NYSE:RTX
34.8
29%
1.2
US
RTX Corp
LSE:0R2N
34.7
29%
1.2
NL
Airbus SE
PAR:AIR
31
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.1 N/A N/A
FR
Safran SA
PAR:SAF
28.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.2
8%
2
US
Lockheed Martin Corp
NYSE:LMT
24.6
11%
2.2
US
General Dynamics Corp
NYSE:GD
21.9
11%
2
DE
Rheinmetall AG
XETRA:RHM
84.2
61%
1.4
US
Howmet Aerospace Inc
NYSE:HWM
54.6
22%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
A
Avicopter PLC
SSE:600038
Average EV/EBITDA: 29.9
94
41%
2.3
US
Raytheon Technologies Corp
NYSE:RTX
20.2
17%
1.2
US
RTX Corp
LSE:0R2N
20.1
17%
1.2
NL
Airbus SE
PAR:AIR
18.4
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.9 N/A N/A
FR
Safran SA
PAR:SAF
20.9
15%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
22.1
15%
1.5
US
Lockheed Martin Corp
NYSE:LMT
15.3
10%
1.5
US
General Dynamics Corp
NYSE:GD
15.9
8%
2
DE
Rheinmetall AG
XETRA:RHM
36.4
41%
0.9
US
Howmet Aerospace Inc
NYSE:HWM
35.8
17%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
A
Avicopter PLC
SSE:600038
Average EV/EBIT: 36.5
94
9%
10.4
US
Raytheon Technologies Corp
NYSE:RTX
30.4
30%
1
US
RTX Corp
LSE:0R2N
30.3
30%
1
NL
Airbus SE
PAR:AIR
27.8
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -20.8 N/A N/A
FR
Safran SA
PAR:SAF
27.3
18%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
28.1
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
19.5
11%
1.8
US
General Dynamics Corp
NYSE:GD
18.6
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
48.3
45%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
40.9
18%
2.3