A

AeroEdge Co Ltd
TSE:7409

Watchlist Manager
AeroEdge Co Ltd
TSE:7409
Watchlist
Price: 1 954 JPY 2.73% Market Closed
Market Cap: 7.5B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one AeroEdge Co Ltd stock under the Base Case scenario is 6 096.39 JPY. Compared to the current market price of 1 954 JPY, AeroEdge Co Ltd is Undervalued by 68%.

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
6 096.39 JPY
Undervaluation 68%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

2.1
P/S
P/S
Price to Sales
2.1
vs History
79
vs Industry
52
Median 3Y
3.3
Median 5Y
3.3
Industry
3.8
Forward
2.1
More Details
10
P/E
P/E
Price to Earnings
10
vs History
83
vs Industry
55
Median 3Y
15.6
Median 5Y
15.6
Industry
33.2
Forward
16.6
More Details
6.1
P/OCF
P/OCF
Price to OCF
6.1
vs History
20
vs Industry
54
Median 3Y
2.3
Median 5Y
2.3
Industry
21.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
26
Median 3Y
-17
Median 5Y
-17
Industry
28.1
More Details
2.2
P/B
P/B
Price to Book Value
2.2
vs History
79
vs Industry
49
Median 3Y
3.5
Median 5Y
3.5
Industry
3.5
More Details
2.5
EV/S
EV/S
Enterprise Value to Sales
2.5
vs History
79
vs Industry
48
Median 3Y
3.5
Median 5Y
3.5
Industry
3.7
Forward
2.5
More Details
5.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.2
vs History
83
vs Industry
66
Median 3Y
7.8
Median 5Y
7.8
Industry
12.4
More Details
7.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.6
vs History
83
vs Industry
57
Median 3Y
10.7
Median 5Y
10.7
Industry
20.5
More Details
11.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.1
vs History
83
vs Industry
54
Median 3Y
16.6
Median 5Y
16.6
Industry
27
More Details
7.2
EV/OCF
EV/OCF
Enterprise Value to OCF
7.2
vs History
20
vs Industry
52
Median 3Y
2.7
Median 5Y
2.7
Industry
22.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
37
Median 3Y
-45.1
Median 5Y
-45.1
Industry
30.7
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
79
vs Industry
54
Median 3Y
2.2
Median 5Y
2.2
Industry
2.5
More Details

Multiples Across Competitors

Competitors Multiples
AeroEdge Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
AeroEdge Co Ltd
TSE:7409
7.5B JPY 2.1 10 7.6 11.1
US
RTX Corp
LSE:0R2N
172.3B USD 2.1 37.5 19.5 33.2
US
Raytheon Technologies Corp
NYSE:RTX
169.2B USD 2.1 36.8 19.2 32.6
US
Boeing Co
NYSE:BA
145.3B USD 2.1 -12.5 -20 -16.4
NL
Airbus SE
PAR:AIR
124.9B EUR 1.8 29.5 15.7 24.7
FR
Safran SA
PAR:SAF
103.8B EUR 3.7 -155.6 18.8 25.3
US
Lockheed Martin Corp
NYSE:LMT
109.6B USD 1.5 19.9 14.1 17.2
UK
Rolls-Royce Holdings PLC
LSE:RR
67.3B GBP 3.6 26.7 20.4 28.2
DE
Rheinmetall AG
XETRA:RHM
73.8B EUR 7.5 102.7 41.2 53.1
US
TransDigm Group Inc
NYSE:TDG
77.2B USD 9.4 46.9 23.9 25.9
US
General Dynamics Corp
NYSE:GD
72.7B USD 1.5 18.3 13.3 15.6
P/E Multiple
Earnings Growth PEG
JP
A
AeroEdge Co Ltd
TSE:7409
Average P/E: 36.5
10
14%
0.7
US
RTX Corp
LSE:0R2N
37.5
28%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
36.8
28%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -12.5 N/A N/A
NL
Airbus SE
PAR:AIR
29.5
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -155.6 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.9
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
26.7
3%
8.9
DE
Rheinmetall AG
XETRA:RHM
102.7
56%
1.8
US
TransDigm Group Inc
NYSE:TDG
46.9
24%
2
US
General Dynamics Corp
NYSE:GD
18.3
10%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
A
AeroEdge Co Ltd
TSE:7409
Average EV/EBITDA: 19.4
7.6
N/A N/A
US
RTX Corp
LSE:0R2N
19.5
17%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
19.2
17%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -20 N/A N/A
NL
Airbus SE
PAR:AIR
15.7
20%
0.8
FR
Safran SA
PAR:SAF
18.8
13%
1.4
US
Lockheed Martin Corp
NYSE:LMT
14.1
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
20.4
12%
1.7
DE
Rheinmetall AG
XETRA:RHM
41.2
36%
1.1
US
TransDigm Group Inc
NYSE:TDG
23.9
13%
1.8
US
General Dynamics Corp
NYSE:GD
13.3
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
A
AeroEdge Co Ltd
TSE:7409
Average EV/EBIT: 26.7
11.1
N/A N/A
US
RTX Corp
LSE:0R2N
33.2
29%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
32.6
29%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -16.4 N/A N/A
NL
Airbus SE
PAR:AIR
24.7
27%
0.9
FR
Safran SA
PAR:SAF
25.3
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.2
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28.2
17%
1.7
DE
Rheinmetall AG
XETRA:RHM
53.1
42%
1.3
US
TransDigm Group Inc
NYSE:TDG
25.9
12%
2.2
US
General Dynamics Corp
NYSE:GD
15.6
9%
1.7

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 253,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.