Thales SA
XBER:CSF

Watchlist Manager
Thales SA Logo
Thales SA
XBER:CSF
Watchlist
Price: 231.4 EUR 1.85% Market Closed
Market Cap: 31.5B EUR

Relative Value

The Relative Value of one CSF stock under the Base Case scenario is hidden EUR. Compared to the current market price of 231.4 EUR, Thales 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.

CSF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
54
Median 3Y
1.6
Median 5Y
1.6
Industry
4.4
Forward
2.1
vs History
6
vs Industry
30
Median 3Y
24.9
Median 5Y
23.6
Industry
34.5
Forward
23.6
vs History
31
vs Industry
35
Median 3Y
15.6
Median 5Y
10.5
Industry
20.6
vs History
12
vs Industry
15
Median 3Y
16.1
Median 5Y
16.8
Industry
33.4
vs History
11
vs Industry
19
Median 3Y
4.1
Median 5Y
3.9
Industry
4.1
vs History
11
vs Industry
56
Median 3Y
1.6
Median 5Y
1.5
Industry
4.6
Forward
2.1
vs History
11
vs Industry
57
Median 3Y
6.3
Median 5Y
5.9
Industry
14.2
vs History
11
vs Industry
41
Median 3Y
11.2
Median 5Y
10.6
Industry
19.7
Forward
13
vs History
11
vs Industry
34
Median 3Y
18.9
Median 5Y
18.5
Industry
26.8
Forward
17.8
vs History
30
vs Industry
37
Median 3Y
15.6
Median 5Y
10.6
Industry
21.5
vs History
31
vs Industry
28
Median 3Y
20.4
Median 5Y
14.9
Industry
26.5
vs History
11
vs Industry
54
Median 3Y
1.2
Median 5Y
1.2
Industry
2.8

Multiples Across Competitors

CSF Competitors Multiples
Thales 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
FR
Thales SA
XBER:CSF
47.2B EUR 2.2 44.3 15.2 24
US
Raytheon Technologies Corp
NYSE:RTX
244B USD 2.8 37 21.3 32.1
US
RTX Corp
LSE:0R2N
242.7B USD 2.8 36.8 21.2 31.9
NL
Airbus SE
PAR:AIR
154.6B EUR 2.1 30.5 18.1 27.4
US
Boeing Co
NYSE:BA
162.6B USD 2 -16 -28.4 -21.9
FR
Safran SA
PAR:SAF
128.4B EUR 4.4 29.7 21.5 28.1
UK
Rolls-Royce Holdings PLC
LSE:RR
98.9B GBP 5.1 17.1 23.3 29.7
US
Lockheed Martin Corp
NYSE:LMT
109B USD 1.5 26 16.1 20.5
US
General Dynamics Corp
NYSE:GD
91.7B USD 1.8 21.7 15.8 18.5
DE
Rheinmetall AG
XETRA:RHM
71.6B EUR 6.5 85.3 36.9 48.9
US
Howmet Aerospace Inc
NYSE:HWM
82B USD 10.3 56.6 37.1 42.3
P/E Multiple
Earnings Growth PEG
FR
Thales SA
XBER:CSF
Average P/E: 38.5
44.3
23%
1.9
US
Raytheon Technologies Corp
NYSE:RTX
37
29%
1.3
US
RTX Corp
LSE:0R2N
36.8
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
29.7
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
17.1
8%
2.1
US
Lockheed Martin Corp
NYSE:LMT
26
11%
2.4
US
General Dynamics Corp
NYSE:GD
21.7
11%
2
DE
Rheinmetall AG
XETRA:RHM
85.3
60%
1.4
US
Howmet Aerospace Inc
NYSE:HWM
56.6
23%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Thales SA
XBER:CSF
Average EV/EBITDA: 22.7
15.2
14%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
21.3
18%
1.2
US
RTX Corp
LSE:0R2N
21.2
18%
1.2
NL
Airbus SE
PAR:AIR
18.1
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -28.4 N/A N/A
FR
Safran SA
PAR:SAF
21.5
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
23.3
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16.1
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.8
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
36.9
42%
0.9
US
Howmet Aerospace Inc
NYSE:HWM
37.1
18%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Thales SA
XBER:CSF
Average EV/EBIT: 30.4
24
22%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
32.1
31%
1
US
RTX Corp
LSE:0R2N
31.9
31%
1
NL
Airbus SE
PAR:AIR
27.4
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21.9 N/A N/A
FR
Safran SA
PAR:SAF
28.1
19%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
29.7
21%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.5
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.5
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
48.9
45%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
42.3
20%
2.1