G

GomSpace Group AB
STO:GOMX

Watchlist Manager
GomSpace Group AB
STO:GOMX
Watchlist
Price: 24.15 SEK 5% Market Closed
Market Cap: 4.1B SEK

Relative Value

The Relative Value of one GOMX stock under the Base Case scenario is 7.3 SEK. Compared to the current market price of 24.15 SEK, GomSpace Group AB is Overvalued by 70%.

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.

GOMX Relative Value
Base Case
7.3 SEK
Overvaluation 70%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Multiples Across Competitors

GOMX Competitors Multiples
GomSpace Group AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
GomSpace Group AB
STO:GOMX
4.1B SEK 22.2 -67.3 271.8 -190.4
US
Raytheon Technologies Corp
NYSE:RTX
263.2B USD 3.1 39.9 22.8 34.3
US
RTX Corp
LSE:0R2N
264.4B USD 3.1 40.1 22.9 34.5
US
Boeing Co
NYSE:BA
191B USD 2.4 -18.8 -32.7 -25.2
NL
Airbus SE
PAR:AIR
163.2B EUR 2.3 32.2 19.1 28.9
FR
Safran SA
PAR:SAF
128.3B EUR 4.4 29.6 21.5 28.1
UK
Rolls-Royce Holdings PLC
LSE:RR
105.2B GBP 0.1 0.2 -0 -0
US
Lockheed Martin Corp
NYSE:LMT
136.6B USD 1.9 32.5 19.6 24.9
US
General Dynamics Corp
NYSE:GD
98.8B USD 1.9 23.4 17 19.9
DE
Rheinmetall AG
XETRA:RHM
82.1B EUR 7.5 97.8 42.3 56.1
US
Northrop Grumman Corp
NYSE:NOC
95.7B USD 2.3 23.8 19.5 26.6
P/E Multiple
Earnings Growth PEG
SE
G
GomSpace Group AB
STO:GOMX
Average P/E: 35.5
Negative Multiple: -67.3
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
39.9
29%
1.4
US
RTX Corp
LSE:0R2N
40.1
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -18.8 N/A N/A
NL
Airbus SE
PAR:AIR
32.2
22%
1.5
FR
Safran SA
PAR:SAF
29.6
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
0.2
8%
0
US
Lockheed Martin Corp
NYSE:LMT
32.5
11%
3
US
General Dynamics Corp
NYSE:GD
23.4
12%
2
DE
Rheinmetall AG
XETRA:RHM
97.8
60%
1.6
US
Northrop Grumman Corp
NYSE:NOC
23.8
3%
7.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
G
GomSpace Group AB
STO:GOMX
Average EV/EBITDA: 50.7
271.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22.8
18%
1.3
US
RTX Corp
LSE:0R2N
22.9
18%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -32.7 N/A N/A
NL
Airbus SE
PAR:AIR
19.1
19%
1
FR
Safran SA
PAR:SAF
21.5
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
17%
N/A
US
Lockheed Martin Corp
NYSE:LMT
19.6
10%
2
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
DE
Rheinmetall AG
XETRA:RHM
42.3
41%
1
US
Northrop Grumman Corp
NYSE:NOC
19.5
6%
3.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
G
GomSpace Group AB
STO:GOMX
Average EV/EBIT: 31.7
Negative Multiple: -190.4
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
34.3
31%
1.1
US
RTX Corp
LSE:0R2N
34.5
31%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -25.2 N/A N/A
NL
Airbus SE
PAR:AIR
28.9
26%
1.1
FR
Safran SA
PAR:SAF
28.1
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
21%
N/A
US
Lockheed Martin Corp
NYSE:LMT
24.9
12%
2.1
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
DE
Rheinmetall AG
XETRA:RHM
56.1
45%
1.2
US
Northrop Grumman Corp
NYSE:NOC
26.6
7%
3.8