FLYHT Aerospace Solutions Ltd
XTSX:FLY

Watchlist Manager
FLYHT Aerospace Solutions Ltd Logo
FLYHT Aerospace Solutions Ltd
XTSX:FLY
Watchlist
Price: 0.34 CAD Market Closed
Market Cap: 13.3m CAD

Relative Value

The Relative Value of one FLY stock under the Base Case scenario is 0.99 CAD. Compared to the current market price of 0.34 CAD, FLYHT Aerospace Solutions Ltd is Undervalued by 66%.

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.

FLY Relative Value
Base Case
0.99 CAD
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
86
Median 3Y
0.8
Median 5Y
1.3
Industry
4.7
Forward
0.7
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-4.7
Industry
35.6
Forward
-2.4
vs History
vs Industry
29
Median 3Y
-3.6
Median 5Y
-6.1
Industry
21.4
vs History
0
vs Industry
7
Median 3Y
6.3
Median 5Y
-3.8
Industry
34.3
vs History
vs Industry
0
Median 3Y
-2.2
Median 5Y
6.9
Industry
4.4
vs History
58
vs Industry
78
Median 3Y
1.2
Median 5Y
1.4
Industry
4.8
Forward
1.1
vs History
57
vs Industry
83
Median 3Y
2.1
Median 5Y
2.3
Industry
14.6
vs History
vs Industry
18
Median 3Y
-4.3
Median 5Y
-4.3
Industry
20.5
Forward
-5.2
vs History
vs Industry
1
Median 3Y
-3.8
Median 5Y
-3.8
Industry
27.7
Forward
-4.5
vs History
vs Industry
26
Median 3Y
-5.8
Median 5Y
-6.6
Industry
22.2
vs History
vs Industry
26
Median 3Y
-5.5
Median 5Y
-5.7
Industry
27.5
vs History
58
vs Industry
38
Median 3Y
2.8
Median 5Y
3
Industry
3

Multiples Across Competitors

FLY Competitors Multiples
FLYHT Aerospace Solutions Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
FLYHT Aerospace Solutions Ltd
XTSX:FLY
13.3m CAD 0.7 -2.1 -4.3 -3.8
US
Raytheon Technologies Corp
NYSE:RTX
251.1B USD 2.9 38.1 21.9 32.9
US
RTX Corp
LSE:0R2N
245.5B USD 2.9 37.2 21.4 32.3
NL
Airbus SE
PAR:AIR
164B EUR 2.3 32.4 19.2 29.1
US
Boeing Co
NYSE:BA
173B USD 2.1 -17 -30 -23.1
FR
Safran SA
PAR:SAF
130.9B EUR 4.5 30.3 21.9 28.6
UK
Rolls-Royce Holdings PLC
LSE:RR
103.7B GBP 5.3 17.9 24.5 31.2
US
Lockheed Martin Corp
NYSE:LMT
114.3B USD 1.6 27.2 16.7 21.3
US
General Dynamics Corp
NYSE:GD
92.8B USD 1.8 22 16 18.7
DE
Rheinmetall AG
XETRA:RHM
78.8B EUR 7.2 93.9 40.6 53.9
US
Howmet Aerospace Inc
NYSE:HWM
85.3B USD 10.7 58.9 38.5 44
P/E Multiple
Earnings Growth PEG
CA
FLYHT Aerospace Solutions Ltd
XTSX:FLY
Average P/E: 39.8
Negative Multiple: -2.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
38.1
29%
1.3
US
RTX Corp
LSE:0R2N
37.2
28%
1.3
NL
Airbus SE
PAR:AIR
32.4
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17 N/A N/A
FR
Safran SA
PAR:SAF
30.3
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
17.9
8%
2.2
US
Lockheed Martin Corp
NYSE:LMT
27.2
11%
2.5
US
General Dynamics Corp
NYSE:GD
22
12%
1.8
DE
Rheinmetall AG
XETRA:RHM
93.9
60%
1.6
US
Howmet Aerospace Inc
NYSE:HWM
58.9
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
FLYHT Aerospace Solutions Ltd
XTSX:FLY
Average EV/EBITDA: 24.5
Negative Multiple: -4.3
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
21.9
18%
1.2
US
RTX Corp
LSE:0R2N
21.4
18%
1.2
NL
Airbus SE
PAR:AIR
19.2
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30 N/A N/A
FR
Safran SA
PAR:SAF
21.9
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
24.5
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16.7
10%
1.7
US
General Dynamics Corp
NYSE:GD
16
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
40.6
41%
1
US
Howmet Aerospace Inc
NYSE:HWM
38.5
18%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
FLYHT Aerospace Solutions Ltd
XTSX:FLY
Average EV/EBIT: 32.4
Negative Multiple: -3.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
32.9
31%
1.1
US
RTX Corp
LSE:0R2N
32.3
31%
1
NL
Airbus SE
PAR:AIR
29.1
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -23.1 N/A N/A
FR
Safran SA
PAR:SAF
28.6
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
31.2
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
21.3
12%
1.8
US
General Dynamics Corp
NYSE:GD
18.7
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
53.9
45%
1.2
US
Howmet Aerospace Inc
NYSE:HWM
44
20%
2.2