Relative Value

The Relative Value of one MDA stock under the Base Case scenario is hidden CAD. Compared to the current market price of 39.93 CAD, MDA Ltd 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.

MDA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
13
vs Industry
47
Median 3Y
1.8
Median 5Y
2.2
Industry
4.3
Forward
3.1
vs History
16
vs Industry
25
Median 3Y
35.3
Median 5Y
33.4
Industry
36.3
Forward
33.5
vs History
77
vs Industry
59
Median 3Y
11.2
Median 5Y
14.4
Industry
22.5
vs History
32
vs Industry
32
Median 3Y
12.5
Median 5Y
-2.2
Industry
30.6
vs History
0
vs Industry
47
Median 3Y
1.3
Median 5Y
1.3
Industry
4
vs History
13
vs Industry
47
Median 3Y
2.3
Median 5Y
2.5
Industry
4.2
Forward
2.9
vs History
3
vs Industry
47
Median 3Y
7.5
Median 5Y
7.7
Industry
14.5
vs History
13
vs Industry
40
Median 3Y
11.8
Median 5Y
12.2
Industry
20.9
Forward
14.8
vs History
11
vs Industry
28
Median 3Y
25.4
Median 5Y
23.9
Industry
28.6
Forward
21.8
vs History
79
vs Industry
58
Median 3Y
13.5
Median 5Y
16.6
Industry
23.1
vs History
16
vs Industry
42
Median 3Y
-10
Median 5Y
-10.2
Industry
29.1
vs History
0
vs Industry
61
Median 3Y
1
Median 5Y
1
Industry
2.8

Multiples Across Competitors

MDA Competitors Multiples
MDA Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
MDA Ltd
TSX:MDA
4.9B CAD 4 49.7 21 36.5
US
Raytheon Technologies Corp
NYSE:RTX
194.5B USD 2.4 42.3 21.6 36.7
US
RTX Corp
LSE:0R2N
194.8B USD 2.4 42.3 21.6 36.8
US
Boeing Co
NYSE:BA
169.4B USD 2.4 -14.6 -22.9 -18.8
NL
Airbus SE
PAR:AIR
144.3B EUR 2.1 32.6 18 29.2
FR
Safran SA
PAR:SAF
115.4B EUR 4.2 -173.1 20.9 28.2
UK
Rolls-Royce Holdings PLC
LSE:RR
83B GBP 4.4 32.9 25.3 34.9
US
Lockheed Martin Corp
NYSE:LMT
108.1B USD 1.5 19.7 13.9 17
DE
Rheinmetall AG
XETRA:RHM
82.3B EUR 7.9 109.3 44.1 57
US
TransDigm Group Inc
NYSE:TDG
86.1B USD 10.3 50.1 25.2 27.5
US
General Dynamics Corp
NYSE:GD
81.1B USD 1.6 20.4 14.7 17.3
P/S Multiple
Revenue Growth P/S to Growth
CA
MDA Ltd
TSX:MDA
Average P/S: 3.9
4
23%
0.2
US
Raytheon Technologies Corp
NYSE:RTX
2.4
6%
0.4
US
RTX Corp
LSE:0R2N
2.4
6%
0.4
US
Boeing Co
NYSE:BA
2.4
19%
0.1
NL
Airbus SE
PAR:AIR
2.1
11%
0.2
FR
Safran SA
PAR:SAF
4.2
11%
0.4
UK
Rolls-Royce Holdings PLC
LSE:RR
4.4
6%
0.7
US
Lockheed Martin Corp
NYSE:LMT
1.5
4%
0.4
DE
Rheinmetall AG
XETRA:RHM
7.9
32%
0.2
US
TransDigm Group Inc
NYSE:TDG
10.3
9%
1.1
US
General Dynamics Corp
NYSE:GD
1.6
5%
0.3
P/E Multiple
Earnings Growth PEG
CA
MDA Ltd
TSX:MDA
Average P/E: 44.4
49.7
38%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
42.3
28%
1.5
US
RTX Corp
LSE:0R2N
42.3
28%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -14.6 N/A N/A
NL
Airbus SE
PAR:AIR
32.6
22%
1.5
FR
Safran SA
PAR:SAF
Negative Multiple: -173.1 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
32.9
3%
11
US
Lockheed Martin Corp
NYSE:LMT
19.7
12%
1.6
DE
Rheinmetall AG
XETRA:RHM
109.3
58%
1.9
US
TransDigm Group Inc
NYSE:TDG
50.1
24%
2.1
US
General Dynamics Corp
NYSE:GD
20.4
10%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
MDA Ltd
TSX:MDA
Average EV/EBITDA: 22.6
21
27%
0.8
US
Raytheon Technologies Corp
NYSE:RTX
21.6
17%
1.3
US
RTX Corp
LSE:0R2N
21.6
17%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -22.9 N/A N/A
NL
Airbus SE
PAR:AIR
18
19%
0.9
FR
Safran SA
PAR:SAF
20.9
13%
1.6
UK
Rolls-Royce Holdings PLC
LSE:RR
25.3
12%
2.1
US
Lockheed Martin Corp
NYSE:LMT
13.9
10%
1.4
DE
Rheinmetall AG
XETRA:RHM
44.1
39%
1.1
US
TransDigm Group Inc
NYSE:TDG
25.2
12%
2.1
US
General Dynamics Corp
NYSE:GD
14.7
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
MDA Ltd
TSX:MDA
Average EV/EBIT: 32.1
36.5
39%
0.9
US
Raytheon Technologies Corp
NYSE:RTX
36.7
29%
1.3
US
RTX Corp
LSE:0R2N
36.8
29%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -18.8 N/A N/A
NL
Airbus SE
PAR:AIR
29.2
26%
1.1
FR
Safran SA
PAR:SAF
28.2
17%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
34.9
17%
2.1
US
Lockheed Martin Corp
NYSE:LMT
17
12%
1.4
DE
Rheinmetall AG
XETRA:RHM
57
44%
1.3
US
TransDigm Group Inc
NYSE:TDG
27.5
12%
2.3
US
General Dynamics Corp
NYSE:GD
17.3
9%
1.9