Heroux Devtek Inc
TSX:HRX

Watchlist Manager
Heroux Devtek Inc Logo
Heroux Devtek Inc
TSX:HRX
Watchlist
Price: 12.6 CAD -0.71%
Market Cap: 258m CAD
Have any thoughts about
Heroux Devtek Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one HRX stock under the Base Case scenario is 45.79 CAD. Compared to the current market price of 12.6 CAD, Heroux Devtek Inc is Undervalued by 72%.

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.

HRX Relative Value
Base Case
45.79 CAD
Undervaluation 72%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
92
vs Industry
73
Median 3Y
1
Median 5Y
1
Industry
4
Forward
0.4
More Details
4.9
P/E
P/E
Price to Earnings
4.9
vs History
73
vs Industry
47
Median 3Y
21
Median 5Y
20.7
Industry
34.2
Forward
4.9
More Details
5.8
P/OCF
P/OCF
Price to OCF
5.8
vs History
65
vs Industry
32
Median 3Y
14.8
Median 5Y
8.4
Industry
22.6
More Details
25.3
P/FCFE
P/FCFE
Price to FCFE
25.3
vs History
22
vs Industry
11
Median 3Y
22.7
Median 5Y
19.7
Industry
30.7
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
93
vs Industry
60
Median 3Y
1.4
Median 5Y
1.4
Industry
3.7
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
95
vs Industry
68
Median 3Y
1.3
Median 5Y
1.3
Industry
3.9
Forward
0.5
More Details
2.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.7
vs History
95
vs Industry
59
Median 3Y
8.5
Median 5Y
8.1
Industry
13.1
More Details
3.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3.3
vs History
96
vs Industry
55
Median 3Y
9.9
Median 5Y
8.9
Industry
20.8
Forward
3
More Details
4.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
4.7
vs History
96
vs Industry
52
Median 3Y
16.5
Median 5Y
15.7
Industry
27.7
Forward
4.1
More Details
8.4
EV/OCF
EV/OCF
Enterprise Value to OCF
8.4
vs History
66
vs Industry
30
Median 3Y
19.9
Median 5Y
11
Industry
23.3
More Details
17.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.4
vs History
33
vs Industry
15
Median 3Y
19.4
Median 5Y
14.2
Industry
32.8
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
96
vs Industry
64
Median 3Y
1
Median 5Y
1.1
Industry
2.6
More Details

Multiples Across Competitors

HRX Competitors Multiples
Heroux Devtek Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Heroux Devtek Inc
TSX:HRX
257.9m CAD 0.4 4.9 3.3 4.7
US
Raytheon Technologies Corp
NYSE:RTX
174.7B USD 2.1 38 19.7 33.5
US
RTX Corp
LSE:0R2N
174.3B USD 2.1 37.9 19.7 33.5
US
Boeing Co
NYSE:BA
154B USD 2.2 -13.2 -21.1 -17.2
NL
Airbus SE
PAR:AIR
126.8B EUR 1.8 28.6 15.8 25.5
FR
Safran SA
PAR:SAF
104.9B EUR 3.8 -157.2 19 25.6
US
Lockheed Martin Corp
NYSE:LMT
107.6B USD 1.5 19.5 13.9 16.9
UK
Rolls-Royce Holdings PLC
LSE:RR
68.1B GBP 3.6 27 20.6 28.5
US
TransDigm Group Inc
NYSE:TDG
80.7B USD 9.6 46.8 24 26.1
DE
Rheinmetall AG
XETRA:RHM
69.9B EUR 7.2 97.4 39 50.3
US
General Dynamics Corp
NYSE:GD
73.5B USD 1.5 18.5 13.4 15.8
P/E Multiple
Earnings Growth PEG
CA
Heroux Devtek Inc
TSX:HRX
Average P/E: 35.4
4.9
25%
0.2
US
Raytheon Technologies Corp
NYSE:RTX
38
28%
1.4
US
RTX Corp
LSE:0R2N
37.9
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -13.2 N/A N/A
NL
Airbus SE
PAR:AIR
28.6
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -157.2 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.5
12%
1.6
UK
Rolls-Royce Holdings PLC
LSE:RR
27
3%
9
US
TransDigm Group Inc
NYSE:TDG
46.8
24%
2
DE
Rheinmetall AG
XETRA:RHM
97.4
56%
1.7
US
General Dynamics Corp
NYSE:GD
18.5
10%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Heroux Devtek Inc
TSX:HRX
Average EV/EBITDA: 18.8
3.3
18%
0.2
US
Raytheon Technologies Corp
NYSE:RTX
19.7
17%
1.2
US
RTX Corp
LSE:0R2N
19.7
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -21.1 N/A N/A
NL
Airbus SE
PAR:AIR
15.8
20%
0.8
FR
Safran SA
PAR:SAF
19
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
13.9
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
20.6
12%
1.7
US
TransDigm Group Inc
NYSE:TDG
24
13%
1.8
DE
Rheinmetall AG
XETRA:RHM
39
36%
1.1
US
General Dynamics Corp
NYSE:GD
13.4
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Heroux Devtek Inc
TSX:HRX
Average EV/EBIT: 26
4.7
26%
0.2
US
Raytheon Technologies Corp
NYSE:RTX
33.5
29%
1.2
US
RTX Corp
LSE:0R2N
33.5
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -17.2 N/A N/A
NL
Airbus SE
PAR:AIR
25.5
27%
0.9
FR
Safran SA
PAR:SAF
25.6
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
16.9
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28.5
17%
1.7
US
TransDigm Group Inc
NYSE:TDG
26.1
12%
2.2
DE
Rheinmetall AG
XETRA:RHM
50.3
42%
1.2
US
General Dynamics Corp
NYSE:GD
15.8
9%
1.8

See Also

Summary
HRX intrinsic value, competitors valuation, and company profile.
DCF Valuation
HRX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HRX stock valuation using valuation multiples.
Wall Street Estimates
HRX 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
HRX 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 254,400+ 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.