HAG Relative Valuation - Hensoldt AG

Watchlist Manager

Watchlist

Price: 80.65 EUR -4.16% Market Closed

Market Cap: €9.3B

Relative Value

The Relative Value of one HAG stock under the Base Case scenario is hidden EUR. Compared to the current market price of 80.65 EUR, Hensoldt AG 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.

What is Relative Valuation?

How is Relative Value calculated?

HAG Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE	Hensoldt AG XETRA:HAG	9.5B EUR	2.8	128	26	48.3
US	RTX Corp LSE:0R2N	274.7B USD	3.1	40.8	22.1	32.4
US	Raytheon Technologies Corp NYSE:RTX	271.6B USD	3.1	40.4	21.9	32.2
US	Boeing Co NYSE:BA	180.4B USD	2	95.3	-58.4	-37.4
FR	Safran SA PAR:SAF	145B EUR	5	33.7	24	31.3
NL	Airbus SE PAR:AIR	144.2B EUR	2	27.6	15.5	24
UK	Rolls-Royce Holdings PLC LSE:RR	112B GBP	5.8	19.5	26.6	33.9
US	Lockheed Martin Corp NYSE:LMT	151.2B USD	2	30.1	17.7	21.6
US	Northrop Grumman Corp NYSE:NOC	103.3B USD	2.5	24.6	19.8	26.6
US	Howmet Aerospace Inc NYSE:HWM	103B USD	12.5	68.4	43.6	49.4
US	General Dynamics Corp NYSE:GD	94.5B USD	1.8	22.5	15.9	18.6

			Revenue Growth	P/S to Growth
DE	Hensoldt AG XETRA:HAG	Average P/S: 3.9 2.8	13%	0.2
US	RTX Corp LSE:0R2N	3.1	6%	0.5
US	Raytheon Technologies Corp NYSE:RTX	3.1	6%	0.5
US	Boeing Co NYSE:BA	2	12%	0.2
FR	Safran SA PAR:SAF	5	12%	0.4
NL	Airbus SE PAR:AIR	2	13%	0.2
UK	Rolls-Royce Holdings PLC LSE:RR	5.8	8%	0.7
US	Lockheed Martin Corp NYSE:LMT	2	5%	0.4
US	Northrop Grumman Corp NYSE:NOC	2.5	6%	0.4
US	Howmet Aerospace Inc NYSE:HWM	12.5	11%	1.1
US	General Dynamics Corp NYSE:GD	1.8	5%	0.4

			Earnings Growth	PEG
DE	Hensoldt AG XETRA:HAG	Average P/E: 48.3 128	40%	3.2
US	RTX Corp LSE:0R2N	40.8	18%	2.3
US	Raytheon Technologies Corp NYSE:RTX	40.4	18%	2.2
US	Boeing Co NYSE:BA	95.3	57%	1.7
FR	Safran SA PAR:SAF	33.7	N/A	N/A
NL	Airbus SE PAR:AIR	27.6	22%	1.3
UK	Rolls-Royce Holdings PLC LSE:RR	19.5	9%	2.2
US	Lockheed Martin Corp NYSE:LMT	30.1	16%	1.9
US	Northrop Grumman Corp NYSE:NOC	24.6	4%	6.2
US	Howmet Aerospace Inc NYSE:HWM	68.4	18%	3.8
US	General Dynamics Corp NYSE:GD	22.5	9%	2.5

			EBITDA Growth	EV/EBITDA to Growth
DE	Hensoldt AG XETRA:HAG	Average EV/EBITDA: 23.3 26	23%	1.1
US	RTX Corp LSE:0R2N	22.1	10%	2.2
US	Raytheon Technologies Corp NYSE:RTX	21.9	10%	2.2
US	Boeing Co NYSE:BA	Negative Multiple: -58.4	N/A	N/A
FR	Safran SA PAR:SAF	24	16%	1.5
NL	Airbus SE PAR:AIR	15.5	19%	0.8
UK	Rolls-Royce Holdings PLC LSE:RR	26.6	17%	1.6
US	Lockheed Martin Corp NYSE:LMT	17.7	7%	2.5
US	Northrop Grumman Corp NYSE:NOC	19.8	7%	2.8
US	Howmet Aerospace Inc NYSE:HWM	43.6	14%	3.1
US	General Dynamics Corp NYSE:GD	15.9	8%	2

			EBIT Growth	EV/EBIT to Growth
DE	Hensoldt AG XETRA:HAG	Average EV/EBIT: 31.8 48.3	35%	1.4
US	RTX Corp LSE:0R2N	32.4	16%	2
US	Raytheon Technologies Corp NYSE:RTX	32.2	16%	2
US	Boeing Co NYSE:BA	Negative Multiple: -37.4	N/A	N/A
FR	Safran SA PAR:SAF	31.3	20%	1.6
NL	Airbus SE PAR:AIR	24	29%	0.8
UK	Rolls-Royce Holdings PLC LSE:RR	33.9	21%	1.6
US	Lockheed Martin Corp NYSE:LMT	21.6	9%	2.4
US	Northrop Grumman Corp NYSE:NOC	26.6	9%	3
US	Howmet Aerospace Inc NYSE:HWM	49.4	14%	3.5
US	General Dynamics Corp NYSE:GD	18.6	9%	2.1

Hensoldt AG
XETRA:HAG

Relative Value

Valuation Multiples

Multiples Across Competitors

HAG Competitors Multiples
Hensoldt AG Competitors

See Also

Company

Help

Tools

Stocks

Hensoldt AG XETRA:HAG

Relative Value

Valuation Multiples

Multiples Across Competitors

HAG Competitors Multiples Hensoldt AG Competitors

See Also

Company

Help

Tools

Stocks

Hensoldt AG
XETRA:HAG

HAG Competitors Multiples
Hensoldt AG Competitors