Heroux Devtek Inc
TSX:HRX

Watchlist Manager
Heroux Devtek Inc Logo
Heroux Devtek Inc
TSX:HRX
Watchlist
Price: 32.48 CAD Market Closed
Market Cap: 1.1B CAD

Relative Value

The Relative Value of one HRX stock under the Base Case scenario is 50.9 CAD. Compared to the current market price of 32.48 CAD, Heroux Devtek Inc is Undervalued by 36%.

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
50.9 CAD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

HRX Competitors Multiples
Heroux Devtek 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
CA
Heroux Devtek Inc
TSX:HRX
1.1B CAD 1.6 21 10.4 15.1
US
Raytheon Technologies Corp
NYSE:RTX
265.3B USD 3.1 40.3 23 34.6
US
RTX Corp
LSE:0R2N
264.4B USD 3.1 40.1 22.9 34.5
US
Boeing Co
NYSE:BA
191.7B USD 2.4 -18.9 -32.8 -25.3
NL
Airbus SE
PAR:AIR
163.2B EUR 2.3 32.2 19.1 28.9
FR
Safran SA
PAR:SAF
128.6B EUR 4.4 29.7 21.6 28.2
UK
Rolls-Royce Holdings PLC
LSE:RR
105.2B GBP 0.1 0.2 -0 -0
US
Lockheed Martin Corp
NYSE:LMT
136.2B USD 1.9 32.4 19.5 24.9
US
General Dynamics Corp
NYSE:GD
99B USD 1.9 23.5 17 19.9
DE
Rheinmetall AG
XETRA:RHM
82.1B EUR 7.5 97.8 42.3 56.1
US
Northrop Grumman Corp
NYSE:NOC
95.7B USD 2.3 23.8 19.5 26.6
P/E Multiple
Earnings Growth PEG
CA
Heroux Devtek Inc
TSX:HRX
Average P/E: 34.1
21
25%
0.8
US
Raytheon Technologies Corp
NYSE:RTX
40.3
29%
1.4
US
RTX Corp
LSE:0R2N
40.1
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -18.9 N/A N/A
NL
Airbus SE
PAR:AIR
32.2
22%
1.5
FR
Safran SA
PAR:SAF
29.7
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
0.2
8%
0
US
Lockheed Martin Corp
NYSE:LMT
32.4
11%
2.9
US
General Dynamics Corp
NYSE:GD
23.5
12%
2
DE
Rheinmetall AG
XETRA:RHM
97.8
60%
1.6
US
Northrop Grumman Corp
NYSE:NOC
23.8
3%
7.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Heroux Devtek Inc
TSX:HRX
Average EV/EBITDA: 21.7
10.4
18%
0.6
US
Raytheon Technologies Corp
NYSE:RTX
23
18%
1.3
US
RTX Corp
LSE:0R2N
22.9
18%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -32.8 N/A N/A
NL
Airbus SE
PAR:AIR
19.1
19%
1
FR
Safran SA
PAR:SAF
21.6
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
17%
N/A
US
Lockheed Martin Corp
NYSE:LMT
19.5
10%
2
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
DE
Rheinmetall AG
XETRA:RHM
42.3
41%
1
US
Northrop Grumman Corp
NYSE:NOC
19.5
6%
3.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Heroux Devtek Inc
TSX:HRX
Average EV/EBIT: 29.9
15.1
26%
0.6
US
Raytheon Technologies Corp
NYSE:RTX
34.6
31%
1.1
US
RTX Corp
LSE:0R2N
34.5
31%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -25.3 N/A N/A
NL
Airbus SE
PAR:AIR
28.9
26%
1.1
FR
Safran SA
PAR:SAF
28.2
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
Negative Multiple: -0
21%
N/A
US
Lockheed Martin Corp
NYSE:LMT
24.9
12%
2.1
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
DE
Rheinmetall AG
XETRA:RHM
56.1
45%
1.2
US
Northrop Grumman Corp
NYSE:NOC
26.6
7%
3.8