Patriot One Technologies Inc
TSX:PAT

Watchlist Manager
Patriot One Technologies Inc Logo
Patriot One Technologies Inc
TSX:PAT
Watchlist
Price: 0.57 CAD -3.39%
Market Cap: 92.6m CAD

Relative Value

There is not enough data to reliably calculate the relative value of PAT.

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.

PAT Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
25.6
Median 5Y
25.6
Industry
4.4
Forward
4.1
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-2.3
Industry
34.3
vs History
vs Industry
Median 3Y
-10
Median 5Y
-10
Industry
20.5
vs History
vs Industry
Median 3Y
-9.5
Median 5Y
-9.5
Industry
32.6
vs History
vs Industry
Median 3Y
5.9
Median 5Y
5.9
Industry
4.1
vs History
vs Industry
Median 3Y
23.3
Median 5Y
23.3
Industry
4.6
Forward
3.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
14.1
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-7.2
Industry
19.7
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-6.3
Industry
26.7
vs History
vs Industry
Median 3Y
-9.1
Median 5Y
-9.1
Industry
21.4
vs History
vs Industry
Median 3Y
-9
Median 5Y
-9
Industry
27
vs History
vs Industry
Median 3Y
10.6
Median 5Y
10.6
Industry
2.8

Multiples Across Competitors

PAT Competitors Multiples
Patriot One Technologies 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
Patriot One Technologies Inc
TSX:PAT
92.6m CAD 25.6 -2.3 -7.2 -6.3
US
RTX Corp
LSE:0R2N
240.1B USD 2.8 36.4 21 31.6
US
Raytheon Technologies Corp
NYSE:RTX
241.8B USD 2.8 36.7 21.1 31.8
NL
Airbus SE
PAR:AIR
154.2B EUR 2.1 30.5 18.1 27.3
US
Boeing Co
NYSE:BA
162B USD 2 -16 -28.3 -21.8
FR
Safran SA
PAR:SAF
127.7B EUR 4.3 29.5 21.4 28
UK
Rolls-Royce Holdings PLC
LSE:RR
99.1B GBP 5.1 17.1 23.4 29.8
US
Lockheed Martin Corp
NYSE:LMT
108.4B USD 1.5 25.8 16 20.4
US
General Dynamics Corp
NYSE:GD
91.6B USD 1.8 21.8 15.8 18.5
DE
Rheinmetall AG
XETRA:RHM
71.4B EUR 6.5 85 36.8 48.8
US
Northrop Grumman Corp
NYSE:NOC
80.5B USD 2 20.1 16.8 22.9
P/E Multiple
Earnings Growth PEG
CA
Patriot One Technologies Inc
TSX:PAT
Average P/E: 33.7
Negative Multiple: -2.3
N/A N/A
US
RTX Corp
LSE:0R2N
36.4
29%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
36.7
29%
1.3
NL
Airbus SE
PAR:AIR
30.5
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -16 N/A N/A
FR
Safran SA
PAR:SAF
29.5
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
17.1
8%
2.1
US
Lockheed Martin Corp
NYSE:LMT
25.8
11%
2.3
US
General Dynamics Corp
NYSE:GD
21.8
11%
2
DE
Rheinmetall AG
XETRA:RHM
85
60%
1.4
US
Northrop Grumman Corp
NYSE:NOC
20.1
3%
6.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Patriot One Technologies Inc
TSX:PAT
Average EV/EBITDA: 21.2
Negative Multiple: -7.2
N/A N/A
US
RTX Corp
LSE:0R2N
21
18%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
21.1
18%
1.2
NL
Airbus SE
PAR:AIR
18.1
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -28.3 N/A N/A
FR
Safran SA
PAR:SAF
21.4
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
23.4
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.8
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
36.8
42%
0.9
US
Northrop Grumman Corp
NYSE:NOC
16.8
6%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Patriot One Technologies Inc
TSX:PAT
Average EV/EBIT: 28.8
Negative Multiple: -6.3
N/A N/A
US
RTX Corp
LSE:0R2N
31.6
31%
1
US
Raytheon Technologies Corp
NYSE:RTX
31.8
31%
1
NL
Airbus SE
PAR:AIR
27.3
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21.8 N/A N/A
FR
Safran SA
PAR:SAF
28
19%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
29.8
21%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.4
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.5
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
48.8
45%
1.1
US
Northrop Grumman Corp
NYSE:NOC
22.9
7%
3.3