Hensoldt AG
XETRA:HAG

Watchlist Manager
Hensoldt AG Logo
Hensoldt AG
XETRA:HAG
Watchlist
Price: 68.8 EUR 0.07% Market Closed
Market Cap: 7.9B EUR
Section:
 

Relative Value

The Relative Value of one HAG stock under the Base Case scenario is hidden EUR. Compared to the current market price of 68.8 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.

HAG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

2.4
P/S
P/S
Price to Sales
2.4
vs History
12
vs Industry
51
Median 3Y
1.6
Median 5Y
1.3
Industry
4.4
Forward
3.1
More Details
108.9
P/E
P/E
Price to Earnings
108.9
vs History
17
vs Industry
1
Median 3Y
73.8
Median 5Y
42.8
Industry
34.4
Forward
42.3
More Details
20
P/OCF
P/OCF
Price to OCF
20
vs History
15
vs Industry
25
Median 3Y
15.4
Median 5Y
13
Industry
19.6
More Details
50.5
P/FCFE
P/FCFE
Price to FCFE
50.5
vs History
15
vs Industry
34
Median 3Y
8.2
Median 5Y
9.2
Industry
32.1
More Details
9.4
P/B
P/B
Price to Book Value
9.4
vs History
9
vs Industry
9
Median 3Y
5.5
Median 5Y
5.1
Industry
4.1
More Details
2.7
EV/S
EV/S
Enterprise Value to Sales
2.7
vs History
12
vs Industry
47
Median 3Y
1.8
Median 5Y
1.5
Industry
4.5
Forward
3.5
More Details
13.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
13.1
vs History
9
vs Industry
41
Median 3Y
7.9
Median 5Y
6.7
Industry
14
More Details
22.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22.6
vs History
11
vs Industry
26
Median 3Y
14.1
Median 5Y
11.6
Industry
19.3
Forward
19.4
More Details
41.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
41.9
vs History
11
vs Industry
17
Median 3Y
25.1
Median 5Y
22.3
Industry
26.5
Forward
28.3
More Details
22.5
EV/OCF
EV/OCF
Enterprise Value to OCF
22.5
vs History
15
vs Industry
24
Median 3Y
18.7
Median 5Y
15.1
Industry
20.9
More Details
45.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
45.7
vs History
38
vs Industry
4
Median 3Y
44.8
Median 5Y
28.3
Industry
26.7
More Details
2.3
EV/IC
EV/IC
Enterprise Value to IC
2.3
vs History
11
vs Industry
43
Median 3Y
1.6
Median 5Y
1.4
Industry
2.7
More Details

Multiples Across Competitors

HAG Competitors Multiples
Hensoldt AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Hensoldt AG
XETRA:HAG
7.9B EUR 2.4 108.9 22.6 41.9
US
RTX Corp
LSE:0R2N
228.3B USD 2.7 34.6 20.1 30.3
US
Raytheon Technologies Corp
NYSE:RTX
229.4B USD 2.7 34.8 20.2 30.4
NL
Airbus SE
PAR:AIR
155.3B EUR 2.2 30.7 18.2 27.5
US
Boeing Co
NYSE:BA
153.4B USD 1.9 -15.1 -26.9 -20.8
FR
Safran SA
PAR:SAF
122.8B EUR 4.2 28.4 20.6 26.9
UK
Rolls-Royce Holdings PLC
LSE:RR
91.7B GBP 4.7 15.8 21.6 27.5
US
Lockheed Martin Corp
NYSE:LMT
104B USD 1.4 24.8 15.4 19.6
US
General Dynamics Corp
NYSE:GD
91.1B USD 1.8 21.6 15.7 18.4
DE
Rheinmetall AG
XETRA:RHM
70.3B EUR 6.4 83.8 36.3 48.1
US
Howmet Aerospace Inc
NYSE:HWM
77B USD 9.7 53.2 34.9 39.8
P/E Multiple
Earnings Growth PEG
DE
Hensoldt AG
XETRA:HAG
Average P/E: 43.7
108.9
39%
2.8
US
RTX Corp
LSE:0R2N
34.6
29%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
34.8
29%
1.2
NL
Airbus SE
PAR:AIR
30.7
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.1 N/A N/A
FR
Safran SA
PAR:SAF
28.4
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
15.8
8%
2
US
Lockheed Martin Corp
NYSE:LMT
24.8
11%
2.3
US
General Dynamics Corp
NYSE:GD
21.6
11%
2
DE
Rheinmetall AG
XETRA:RHM
83.8
60%
1.4
US
Howmet Aerospace Inc
NYSE:HWM
53.2
23%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Hensoldt AG
XETRA:HAG
Average EV/EBITDA: 22.6
22.6
24%
0.9
US
RTX Corp
LSE:0R2N
20.1
18%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
20.2
18%
1.1
NL
Airbus SE
PAR:AIR
18.2
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -26.9 N/A N/A
FR
Safran SA
PAR:SAF
20.6
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21.6
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
15.4
10%
1.5
US
General Dynamics Corp
NYSE:GD
15.7
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
36.3
42%
0.9
US
Howmet Aerospace Inc
NYSE:HWM
34.9
18%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Hensoldt AG
XETRA:HAG
Average EV/EBIT: 31
41.9
36%
1.2
US
RTX Corp
LSE:0R2N
30.3
31%
1
US
Raytheon Technologies Corp
NYSE:RTX
30.4
31%
1
NL
Airbus SE
PAR:AIR
27.5
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -20.8 N/A N/A
FR
Safran SA
PAR:SAF
26.9
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.5
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
19.6
12%
1.6
US
General Dynamics Corp
NYSE:GD
18.4
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
48.1
45%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
39.8
20%
2

See Also

Summary
HAG intrinsic value, competitors valuation, and company profile.
DCF Valuation
HAG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HAG stock valuation using valuation multiples.
Wall Street Estimates
HAG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HAG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 301,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.