Northrop Grumman Corp
XMUN:NTH

Watchlist Manager
Northrop Grumman Corp Logo
Northrop Grumman Corp
XMUN:NTH
Watchlist
Price: 576.8 EUR 2.38% Market Closed
Market Cap: €84.5B

Relative Value

The Relative Value of one NTH stock under the Base Case scenario is 662.21 EUR. Compared to the current market price of 576.8 EUR, Northrop Grumman Corp is Undervalued by 13%.

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.

NTH Relative Value
Base Case
662.21 EUR
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NTH Competitors Multiples
Northrop Grumman Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Northrop Grumman Corp
XMUN:NTH
98B EUR 2.3 23.5 18.9 25.4
US
RTX Corp
LSE:0R2N
268.4B USD 3 39.9 21.6 31.8
US
Raytheon Technologies Corp
NYSE:RTX
268.8B USD 3 39.9 21.6 31.8
NL
Airbus SE
PAR:AIR
152.7B EUR 2.1 30.2 17.9 27.1
US
Boeing Co
NYSE:BA
183.3B USD 2 97 -57.7 -36.9
FR
Safran SA
PAR:SAF
125.9B EUR 4.3 29.2 21.1 27.6
US
Lockheed Martin Corp
NYSE:LMT
144.6B USD 1.9 28.8 17 20.7
UK
Rolls-Royce Holdings PLC
LSE:RR
102B GBP 5.3 17.7 24.2 30.9
DE
Rheinmetall AG
XETRA:RHM
81.3B EUR 7.4 97.2 41.9 55.6
US
General Dynamics Corp
NYSE:GD
94.5B USD 1.8 22.5 15.8 18.5
US
Howmet Aerospace Inc
NYSE:HWM
84.2B USD 10.6 58.2 38 43.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Northrop Grumman Corp
XMUN:NTH
Average EV/EBITDA: 23.8
18.9
7%
2.7
US
RTX Corp
LSE:0R2N
21.6
10%
2.2
US
Raytheon Technologies Corp
NYSE:RTX
21.6
10%
2.2
NL
Airbus SE
PAR:AIR
17.9
19%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -57.7 N/A N/A
FR
Safran SA
PAR:SAF
21.1
16%
1.3
US
Lockheed Martin Corp
NYSE:LMT
17
7%
2.4
UK
Rolls-Royce Holdings PLC
LSE:RR
24.2
17%
1.4
DE
Rheinmetall AG
XETRA:RHM
41.9
41%
1
US
General Dynamics Corp
NYSE:GD
15.8
8%
2
US
Howmet Aerospace Inc
NYSE:HWM
38
18%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Northrop Grumman Corp
XMUN:NTH
Average EV/EBIT: 31.3
25.4
9%
2.8
US
RTX Corp
LSE:0R2N
31.8
16%
2
US
Raytheon Technologies Corp
NYSE:RTX
31.8
16%
2
NL
Airbus SE
PAR:AIR
27.1
26%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -36.9 N/A N/A
FR
Safran SA
PAR:SAF
27.6
20%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.7
9%
2.3
UK
Rolls-Royce Holdings PLC
LSE:RR
30.9
21%
1.5
DE
Rheinmetall AG
XETRA:RHM
55.6
45%
1.2
US
General Dynamics Corp
NYSE:GD
18.5
9%
2.1
US
Howmet Aerospace Inc
NYSE:HWM
43.4
20%
2.2