A

Air Asia Co Ltd
TWSE:2630

Watchlist Manager
Air Asia Co Ltd
TWSE:2630
Watchlist
Price: 50.9 TWD -0.2% Market Closed
Market Cap: 10.7B TWD

Relative Value

The Relative Value of one Air Asia Co Ltd stock under the Base Case scenario is hidden TWD. Compared to the current market price of 50.9 TWD, Air Asia Co 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.

Air Asia Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
72
Median 3Y
1.5
Median 5Y
1.2
Industry
4.4
Forward
1.9
vs History
52
vs Industry
18
Median 3Y
59.7
Median 5Y
53.1
Industry
34.4
Forward
87.4
vs History
20
vs Industry
Median 3Y
-12.9
Median 5Y
-9.1
Industry
19.6
vs History
17
vs Industry
23
Median 3Y
8.5
Median 5Y
8
Industry
32.1
vs History
11
vs Industry
59
Median 3Y
2.3
Median 5Y
1.9
Industry
4.1
vs History
7
vs Industry
66
Median 3Y
1.8
Median 5Y
1.6
Industry
4.5
Forward
2.2
vs History
36
vs Industry
26
Median 3Y
21.8
Median 5Y
20.5
Industry
14
vs History
79
vs Industry
22
Median 3Y
36.5
Median 5Y
37.7
Industry
19.3
Forward
44.1
vs History
76
vs Industry
17
Median 3Y
69.2
Median 5Y
83.6
Industry
26.5
Forward
72.4
vs History
23
vs Industry
Median 3Y
-15.6
Median 5Y
-11.9
Industry
20.9
vs History
19
vs Industry
Median 3Y
-14.5
Median 5Y
-13.7
Industry
26.7
vs History
7
vs Industry
58
Median 3Y
1.7
Median 5Y
1.5
Industry
2.7

Multiples Across Competitors

Competitors Multiples
Air Asia Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Air Asia Co Ltd
TWSE:2630
10.6B TWD 2 49.9 30.7 41.5
US
Raytheon Technologies Corp
NYSE:RTX
230.5B USD 2.7 35 20.3 30.5
US
RTX Corp
LSE:0R2N
234.5B USD 2.7 35.6 20.6 31
NL
Airbus SE
PAR:AIR
153.6B EUR 2.1 30.5 18.1 27.4
US
Boeing Co
NYSE:BA
152.2B USD 1.9 -15 -26.8 -20.6
FR
Safran SA
PAR:SAF
123.3B EUR 4.2 28.6 20.7 27.1
UK
Rolls-Royce Holdings PLC
LSE:RR
94.1B GBP 4.8 16.2 22.1 28.2
US
Lockheed Martin Corp
NYSE:LMT
107.4B USD 1.5 25.6 15.9 20.2
US
General Dynamics Corp
NYSE:GD
90.3B USD 1.8 21.4 15.6 18.3
DE
Rheinmetall AG
XETRA:RHM
73.6B EUR 6.9 90.1 39 51.7
US
Northrop Grumman Corp
NYSE:NOC
78.6B USD 1.9 19.6 16.5 22.4
P/E Multiple
Earnings Growth PEG
TW
A
Air Asia Co Ltd
TWSE:2630
Average P/E: 35.2
49.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
35
29%
1.2
US
RTX Corp
LSE:0R2N
35.6
29%
1.2
NL
Airbus SE
PAR:AIR
30.5
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15 N/A N/A
FR
Safran SA
PAR:SAF
28.6
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.2
8%
2
US
Lockheed Martin Corp
NYSE:LMT
25.6
11%
2.3
US
General Dynamics Corp
NYSE:GD
21.4
11%
1.9
DE
Rheinmetall AG
XETRA:RHM
90.1
60%
1.5
US
Northrop Grumman Corp
NYSE:NOC
19.6
3%
6.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
A
Air Asia Co Ltd
TWSE:2630
Average EV/EBITDA: 21.9
30.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
20.3
18%
1.1
US
RTX Corp
LSE:0R2N
20.6
18%
1.1
NL
Airbus SE
PAR:AIR
18.1
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -26.8 N/A N/A
FR
Safran SA
PAR:SAF
20.7
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
22.1
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
15.9
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.6
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
39
42%
0.9
US
Northrop Grumman Corp
NYSE:NOC
16.5
6%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
A
Air Asia Co Ltd
TWSE:2630
Average EV/EBIT: 29.8
41.5
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
30.5
31%
1
US
RTX Corp
LSE:0R2N
31
31%
1
NL
Airbus SE
PAR:AIR
27.4
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -20.6 N/A N/A
FR
Safran SA
PAR:SAF
27.1
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28.2
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.2
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.3
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
51.7
45%
1.1
US
Northrop Grumman Corp
NYSE:NOC
22.4
7%
3.2