A

Avicopter PLC
SSE:600038

Watchlist Manager
Avicopter PLC
SSE:600038
Watchlist
Price: 38.05 CNY -1.3% Market Closed
Market Cap: ¥31.2B

Relative Value

The Relative Value of one Avicopter PLC stock under the Base Case scenario is 58.71 CNY. Compared to the current market price of 38.05 CNY, Avicopter PLC is Undervalued by 35%.

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.

Relative Value
Base Case
58.71 CNY
Undervaluation 35%
Relative Value
Price
A
Worst Case
Base Case
Best Case

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
31.2B CNY 1.1 55 80.9 80.9
US
RTX Corp
LSE:0R2N
270.1B USD 3 39.6 21.5 31.6
US
Raytheon Technologies Corp
NYSE:RTX
267.3B USD 3 39.7 21.5 31.7
US
Boeing Co
NYSE:BA
191.4B USD 2.1 100.3 -59.4 -38
NL
Airbus SE
PAR:AIR
154B EUR 2.1 30.5 18 27.3
FR
Safran SA
PAR:SAF
127.3B EUR 4.3 29.3 21.3 27.8
UK
Rolls-Royce Holdings PLC
LSE:RR
103.3B GBP 5.3 18 24.5 31.3
US
Lockheed Martin Corp
NYSE:LMT
137.4B USD 1.9 32.7 19.7 25.1
DE
Rheinmetall AG
XETRA:RHM
84B EUR 7.6 99.4 42.9 56.8
US
Northrop Grumman Corp
NYSE:NOC
98B USD 2.3 23.4 18.9 25.4
US
General Dynamics Corp
NYSE:GD
96.2B USD 1.9 22.9 16.6 19.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
A
Avicopter PLC
SSE:600038
Average EV/EBITDA: 28.6
80.9
43%
1.9
US
RTX Corp
LSE:0R2N
21.5
10%
2.1
US
Raytheon Technologies Corp
NYSE:RTX
21.5
10%
2.2
US
Boeing Co
NYSE:BA
Negative Multiple: -59.4 N/A N/A
NL
Airbus SE
PAR:AIR
18
19%
0.9
FR
Safran SA
PAR:SAF
21.3
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
24.5
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
19.7
10%
2
DE
Rheinmetall AG
XETRA:RHM
42.9
41%
1
US
Northrop Grumman Corp
NYSE:NOC
18.9
7%
2.7
US
General Dynamics Corp
NYSE:GD
16.6
10%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
A
Avicopter PLC
SSE:600038
Average EV/EBIT: 35.7
80.9
9%
9
US
RTX Corp
LSE:0R2N
31.6
16%
2
US
Raytheon Technologies Corp
NYSE:RTX
31.7
16%
2
US
Boeing Co
NYSE:BA
Negative Multiple: -38 N/A N/A
NL
Airbus SE
PAR:AIR
27.3
26%
1.1
FR
Safran SA
PAR:SAF
27.8
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
31.3
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
25.1
12%
2.1
DE
Rheinmetall AG
XETRA:RHM
56.8
45%
1.3
US
Northrop Grumman Corp
NYSE:NOC
25.4
9%
2.8
US
General Dynamics Corp
NYSE:GD
19.4
11%
1.8