C

Creotech Instruments SA
WSE:CRI

Watchlist Manager
Creotech Instruments SA
WSE:CRI
Watchlist
Price: 468 PLN 6.73% Market Closed
Market Cap: 1.3B PLN

Relative Value

The Relative Value of one CRI stock under the Base Case scenario is hidden PLN. Compared to the current market price of 468 PLN, Creotech Instruments SA 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.

CRI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
15
Median 3Y
14.5
Median 5Y
13.4
Industry
5.1
Forward
0.2
vs History
vs Industry
Median 3Y
-32.7
Median 5Y
-32.7
Industry
37
Forward
18.1
vs History
16
vs Industry
7
Median 3Y
21.6
Median 5Y
-16.7
Industry
22.9
vs History
0
vs Industry
Median 3Y
-14
Median 5Y
-11.5
Industry
36.9
vs History
30
vs Industry
27
Median 3Y
5.7
Median 5Y
6.1
Industry
4.8
vs History
13
vs Industry
16
Median 3Y
13.4
Median 5Y
13.1
Industry
5.3
Forward
0.2
vs History
52
vs Industry
34
Median 3Y
20.8
Median 5Y
19.4
Industry
15.3
vs History
vs Industry
Median 3Y
-51.5
Median 5Y
-44.4
Industry
21.6
Forward
7.8
vs History
vs Industry
Median 3Y
-25.6
Median 5Y
-24.6
Industry
29
Forward
13.7
vs History
16
vs Industry
8
Median 3Y
22.1
Median 5Y
-15.7
Industry
23.7
vs History
0
vs Industry
Median 3Y
-16
Median 5Y
-12.5
Industry
30.1
vs History
37
vs Industry
27
Median 3Y
4.8
Median 5Y
5
Industry
3.2

Multiples Across Competitors

CRI Competitors Multiples
Creotech Instruments SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Creotech Instruments SA
WSE:CRI
1.3B PLN 16.3 -142.6 -1 592.9 -115.7
US
RTX Corp
LSE:0R2N
251.4B USD 2.9 38.1 21.9 33
US
Raytheon Technologies Corp
NYSE:RTX
252.7B USD 2.9 38.3 22 33.1
NL
Airbus SE
PAR:AIR
169.8B EUR 2.4 33.5 19.9 30.1
US
Boeing Co
NYSE:BA
178.2B USD 2.2 -17.5 -30.7 -23.7
FR
Safran SA
PAR:SAF
133B EUR 4.5 30.8 22.3 29.1
UK
Rolls-Royce Holdings PLC
LSE:RR
109.4B GBP 5.6 18.9 25.9 33
US
Lockheed Martin Corp
NYSE:LMT
124.9B USD 1.7 29.7 18.1 23
DE
Rheinmetall AG
XETRA:RHM
87.2B EUR 7.9 103.9 44.9 59.5
US
General Dynamics Corp
NYSE:GD
95.6B USD 1.9 22.7 16.4 19.3
US
Howmet Aerospace Inc
NYSE:HWM
88B USD 11 60.7 39.7 45.3
P/E Multiple
Earnings Growth PEG
PL
C
Creotech Instruments SA
WSE:CRI
Average P/E: 41.9
Negative Multiple: -142.6
N/A N/A
US
RTX Corp
LSE:0R2N
38.1
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
38.3
29%
1.3
NL
Airbus SE
PAR:AIR
33.5
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17.5 N/A N/A
FR
Safran SA
PAR:SAF
30.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.9
8%
2.4
US
Lockheed Martin Corp
NYSE:LMT
29.7
11%
2.7
DE
Rheinmetall AG
XETRA:RHM
103.9
60%
1.7
US
General Dynamics Corp
NYSE:GD
22.7
12%
1.9
US
Howmet Aerospace Inc
NYSE:HWM
60.7
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
Creotech Instruments SA
WSE:CRI
Average EV/EBITDA: 25.7
Negative Multiple: -1 592.9
N/A N/A
US
RTX Corp
LSE:0R2N
21.9
18%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
22
18%
1.2
NL
Airbus SE
PAR:AIR
19.9
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30.7 N/A N/A
FR
Safran SA
PAR:SAF
22.3
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.9
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
18.1
10%
1.8
DE
Rheinmetall AG
XETRA:RHM
44.9
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.4
10%
1.6
US
Howmet Aerospace Inc
NYSE:HWM
39.7
18%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
Creotech Instruments SA
WSE:CRI
Average EV/EBIT: 33.9
Negative Multiple: -115.7
N/A N/A
US
RTX Corp
LSE:0R2N
33
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
33.1
31%
1.1
NL
Airbus SE
PAR:AIR
30.1
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -23.7 N/A N/A
FR
Safran SA
PAR:SAF
29.1
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
33
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
23
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
59.5
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.3
11%
1.8
US
Howmet Aerospace Inc
NYSE:HWM
45.3
20%
2.3