A

Astroscale Holdings Inc
TSE:186A

Watchlist Manager
Astroscale Holdings Inc
TSE:186A
Watchlist
Price: 956 JPY 1.49%
Market Cap: ¥129.6B

Relative Value

The Relative Value of one 186A stock under the Base Case scenario is 599.55 JPY. Compared to the current market price of 956 JPY, Astroscale Holdings Inc is Overvalued by 37%.

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.

186A Relative Value
Base Case
599.55 JPY
Overvaluation 37%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

186A Competitors Multiples
Astroscale Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Astroscale Holdings Inc
TSE:186A
129.6B JPY 29.8 -11.5 -11 -10.1
US
Raytheon Technologies Corp
NYSE:RTX
262.7B USD 3.1 39.9 22.8 34.3
US
RTX Corp
LSE:0R2N
262B USD 3 39.7 22.7 34.2
US
Boeing Co
NYSE:BA
191.6B USD 2.4 -18.8 -32.8 -25.3
NL
Airbus SE
PAR:AIR
160.5B EUR 2.2 31.8 18.8 28.5
FR
Safran SA
PAR:SAF
128.5B EUR 4.4 29.8 21.6 28.2
UK
Rolls-Royce Holdings PLC
LSE:RR
105.1B GBP 5.4 18.3 25 31.9
US
Lockheed Martin Corp
NYSE:LMT
135.9B USD 1.9 32.4 19.5 24.8
DE
Rheinmetall AG
XETRA:RHM
83.2B EUR 7.6 99.3 42.8 56.8
US
General Dynamics Corp
NYSE:GD
98.1B USD 1.9 23.3 16.9 19.7
US
Northrop Grumman Corp
NYSE:NOC
96.1B USD 2.3 23.9 19.6 26.7
P/E Multiple
Earnings Growth PEG
JP
A
Astroscale Holdings Inc
TSE:186A
Average P/E: 37.6
Negative Multiple: -11.5
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
39.9
28%
1.4
US
RTX Corp
LSE:0R2N
39.7
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -18.8 N/A N/A
NL
Airbus SE
PAR:AIR
31.8
21%
1.5
FR
Safran SA
PAR:SAF
29.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.3
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
32.4
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
99.3
59%
1.7
US
General Dynamics Corp
NYSE:GD
23.3
12%
1.9
US
Northrop Grumman Corp
NYSE:NOC
23.9
3%
8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
A
Astroscale Holdings Inc
TSE:186A
Average EV/EBITDA: 23.3
Negative Multiple: -11
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22.8
18%
1.3
US
RTX Corp
LSE:0R2N
22.7
18%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -32.8 N/A N/A
NL
Airbus SE
PAR:AIR
18.8
19%
1
FR
Safran SA
PAR:SAF
21.6
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19.5
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
42.8
41%
1
US
General Dynamics Corp
NYSE:GD
16.9
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
19.6
6%
3.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
A
Astroscale Holdings Inc
TSE:186A
Average EV/EBIT: 31.7
Negative Multiple: -10.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
34.3
31%
1.1
US
RTX Corp
LSE:0R2N
34.2
31%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -25.3 N/A N/A
NL
Airbus SE
PAR:AIR
28.5
26%
1.1
FR
Safran SA
PAR:SAF
28.2
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
31.9
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
24.8
12%
2.1
DE
Rheinmetall AG
XETRA:RHM
56.8
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.7
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
26.7
6%
4.4