CAE Relative Valuation - CAE Inc

Watchlist Manager

Watchlist

Price: 36.54 CAD -3.21%

Market Cap: CA$11.7B

Relative Value

The Relative Value of one CAE stock under the Base Case scenario is hidden CAD. Compared to the current market price of 36.54 CAD, CAE Inc is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

CAE Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA	CAE Inc TSX:CAE	12.1B CAD	2.4	31.9	7.1	9.2
US	RTX Corp LSE:0R2N	275.4B USD	3.1	40.7	22	32.4
US	Raytheon Technologies Corp NYSE:RTX	268.5B USD	3	40	21.7	31.8
US	Boeing Co NYSE:BA	156.4B USD	1.8	83.5	-50.3	-32.2
NL	Airbus SE PAR:AIR	129.1B EUR	1.8	24.7	13.9	21.4
US	Lockheed Martin Corp NYSE:LMT	145.5B USD	1.9	29.1	17.1	20.8
FR	Safran SA PAR:SAF	122.2B EUR	3.9	17	19.8	26.3
UK	Rolls-Royce Holdings PLC LSE:RR	99.3B GBP	4.8	17.3	18.9	22.1
US	Northrop Grumman Corp NYSE:NOC	102B USD	2.4	24.2	19.4	26.1
US	General Dynamics Corp NYSE:GD	94.6B USD	1.8	22.5	15.9	18.6
US	Howmet Aerospace Inc NYSE:HWM	94.2B USD	11.3	62.1	39.5	44.8

			Revenue Growth	P/S to Growth
CA	CAE Inc TSX:CAE	Average P/S: 3.5 2.4	4%	0.6
US	RTX Corp LSE:0R2N	3.1	6%	0.5
US	Raytheon Technologies Corp NYSE:RTX	3	6%	0.5
US	Boeing Co NYSE:BA	1.8	12%	0.1
NL	Airbus SE PAR:AIR	1.8	12%	0.1
US	Lockheed Martin Corp NYSE:LMT	1.9	5%	0.4
FR	Safran SA PAR:SAF	3.9	11%	0.4
UK	Rolls-Royce Holdings PLC LSE:RR	4.8	7%	0.7
US	Northrop Grumman Corp NYSE:NOC	2.4	6%	0.4
US	General Dynamics Corp NYSE:GD	1.8	5%	0.4
US	Howmet Aerospace Inc NYSE:HWM	11.3	12%	0.9

			Earnings Growth	PEG
CA	CAE Inc TSX:CAE	Average P/E: 35.7 31.9	9%	3.5
US	RTX Corp LSE:0R2N	40.7	18%	2.3
US	Raytheon Technologies Corp NYSE:RTX	40	18%	2.2
US	Boeing Co NYSE:BA	83.5	53%	1.6
NL	Airbus SE PAR:AIR	24.7	19%	1.3
US	Lockheed Martin Corp NYSE:LMT	29.1	16%	1.8
FR	Safran SA PAR:SAF	17	-7%	N/A
UK	Rolls-Royce Holdings PLC LSE:RR	17.3	-14%	N/A
US	Northrop Grumman Corp NYSE:NOC	24.2	3%	8.1
US	General Dynamics Corp NYSE:GD	22.5	9%	2.5
US	Howmet Aerospace Inc NYSE:HWM	62.1	20%	3.1

			EBITDA Growth	EV/EBITDA to Growth
CA	CAE Inc TSX:CAE	Average EV/EBITDA: 19.5 7.1	9%	0.8
US	RTX Corp LSE:0R2N	22	11%	2
US	Raytheon Technologies Corp NYSE:RTX	21.7	11%	2
US	Boeing Co NYSE:BA	Negative Multiple: -50.3	N/A	N/A
NL	Airbus SE PAR:AIR	13.9	18%	0.8
US	Lockheed Martin Corp NYSE:LMT	17.1	9%	1.9
FR	Safran SA PAR:SAF	19.8	16%	1.2
UK	Rolls-Royce Holdings PLC LSE:RR	18.9	3%	6.3
US	Northrop Grumman Corp NYSE:NOC	19.4	7%	2.8
US	General Dynamics Corp NYSE:GD	15.9	8%	2
US	Howmet Aerospace Inc NYSE:HWM	39.5	16%	2.5

			EBIT Growth	EV/EBIT to Growth
CA	CAE Inc TSX:CAE	Average EV/EBIT: 25.3 9.2	13%	0.7
US	RTX Corp LSE:0R2N	32.4	17%	1.9
US	Raytheon Technologies Corp NYSE:RTX	31.8	17%	1.9
US	Boeing Co NYSE:BA	Negative Multiple: -32.2	N/A	N/A
NL	Airbus SE PAR:AIR	21.4	25%	0.9
US	Lockheed Martin Corp NYSE:LMT	20.8	11%	1.9
FR	Safran SA PAR:SAF	26.3	19%	1.4
UK	Rolls-Royce Holdings PLC LSE:RR	22.1	1%	22.1
US	Northrop Grumman Corp NYSE:NOC	26.1	8%	3.3
US	General Dynamics Corp NYSE:GD	18.6	8%	2.3
US	Howmet Aerospace Inc NYSE:HWM	44.8	17%	2.6

CAE Inc
TSX:CAE

Relative Value

Valuation Multiples

Multiples Across Competitors

CAE Competitors Multiples
CAE Inc Competitors

See Also

Company

Help

Tools

Stocks

CAE Inc TSX:CAE

Relative Value

Valuation Multiples

Multiples Across Competitors

CAE Competitors Multiples CAE Inc Competitors

See Also

Company

Help

Tools

Stocks

CAE Inc
TSX:CAE

CAE Competitors Multiples
CAE Inc Competitors