A

Astroscale Holdings Inc
TSE:186A

Watchlist Manager
Astroscale Holdings Inc
TSE:186A
Watchlist
Price: 1 007 JPY 0.2%
Market Cap: ¥136.6B

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 1 007 JPY, Astroscale Holdings Inc is Overvalued by 40%.

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 40%
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
136.6B JPY 31.4 -12.1 -11.7 -10.7
US
Raytheon Technologies Corp
NYSE:RTX
268.7B USD 3.1 40.6 23.1 34.8
US
RTX Corp
LSE:0R2N
263.9B USD 3.1 40 22.9 34.4
NL
Airbus SE
PAR:AIR
156B EUR 2.1 30.6 18.1 27.4
US
Boeing Co
NYSE:BA
184.4B USD 2.3 -18.1 -31.7 -24.5
FR
Safran SA
PAR:SAF
127.9B EUR 4.3 29.5 21.4 27.9
UK
Rolls-Royce Holdings PLC
LSE:RR
104.6B GBP 5.4 18.2 24.8 31.6
US
Lockheed Martin Corp
NYSE:LMT
136B USD 1.9 32.4 19.5 24.8
DE
Rheinmetall AG
XETRA:RHM
84.9B EUR 7.7 101.6 43.8 58
US
General Dynamics Corp
NYSE:GD
98.8B USD 1.9 23.4 17 19.9
US
Northrop Grumman Corp
NYSE:NOC
96.9B USD 2.4 24.1 19.8 26.9
P/E Multiple
Earnings Growth PEG
JP
A
Astroscale Holdings Inc
TSE:186A
Average P/E: 37.8
Negative Multiple: -12.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
40.6
28%
1.4
US
RTX Corp
LSE:0R2N
40
28%
1.4
NL
Airbus SE
PAR:AIR
30.6
21%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.1 N/A N/A
FR
Safran SA
PAR:SAF
29.5
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.2
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
32.4
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
101.6
59%
1.7
US
General Dynamics Corp
NYSE:GD
23.4
12%
2
US
Northrop Grumman Corp
NYSE:NOC
24.1
3%
8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
A
Astroscale Holdings Inc
TSE:186A
Average EV/EBITDA: 23.4
Negative Multiple: -11.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
23.1
18%
1.3
US
RTX Corp
LSE:0R2N
22.9
18%
1.3
NL
Airbus SE
PAR:AIR
18.1
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -31.7 N/A N/A
FR
Safran SA
PAR:SAF
21.4
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
24.8
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19.5
10%
2
DE
Rheinmetall AG
XETRA:RHM
43.8
41%
1.1
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
19.8
6%
3.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
A
Astroscale Holdings Inc
TSE:186A
Average EV/EBIT: 31.8
Negative Multiple: -10.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
34.8
31%
1.1
US
RTX Corp
LSE:0R2N
34.4
31%
1.1
NL
Airbus SE
PAR:AIR
27.4
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -24.5 N/A N/A
FR
Safran SA
PAR:SAF
27.9
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
31.6
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
24.8
12%
2.1
DE
Rheinmetall AG
XETRA:RHM
58
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
26.9
6%
4.5