Kwesst Micro Systems Inc
XTSX:KWE

Watchlist Manager
Kwesst Micro Systems Inc Logo
Kwesst Micro Systems Inc
XTSX:KWE
Watchlist
Price: 8.1 CAD 2.27%
Market Cap: 4.3m CAD
Have any thoughts about
Kwesst Micro Systems Inc?
Write Note

Relative Value

KWE doesn't have a meaningful market cap.

The Relative Value of one KWE stock under the Base Case scenario is 18.62 CAD. Compared to the current market price of 8.1 CAD, Kwesst Micro Systems Inc is Undervalued by 57%.

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.

KWE Relative Value
Base Case
18.62 CAD
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
63
Median 3Y
8.6
Median 5Y
3.9
Industry
4
vs History
vs Industry
Median 3Y
-1.1
Median 5Y
-3.2
Industry
34.2
Forward
-15.7
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-7.8
Industry
22.6
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-10.3
Industry
30.7
vs History
63
vs Industry
81
Median 3Y
2.3
Median 5Y
2.6
Industry
3.7
vs History
55
vs Industry
87
Median 3Y
5.8
Median 5Y
2
Industry
3.9
vs History
39
vs Industry
84
Median 3Y
1.4
Median 5Y
-2.5
Industry
13.1
vs History
vs Industry
67
Median 3Y
-0.5
Median 5Y
-3.4
Industry
20.8
vs History
vs Industry
64
Median 3Y
-0.5
Median 5Y
-3.3
Industry
27.7
vs History
vs Industry
60
Median 3Y
-0.6
Median 5Y
-7.9
Industry
23.3
vs History
vs Industry
48
Median 3Y
-0.6
Median 5Y
-6
Industry
32.8
vs History
68
vs Industry
91
Median 3Y
1.1
Median 5Y
1.4
Industry
2.6

Multiples Across Competitors

KWE Competitors Multiples
Kwesst Micro Systems Inc 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
Kwesst Micro Systems Inc
XTSX:KWE
4.3m CAD 1.9 -0.4 -0.2 -0.2
US
Raytheon Technologies Corp
NYSE:RTX
174.7B USD 2.1 38 19.7 33.5
US
RTX Corp
LSE:0R2N
174.3B USD 2.1 37.9 19.7 33.5
US
Boeing Co
NYSE:BA
154B USD 2.2 -13.2 -21.1 -17.2
NL
Airbus SE
PAR:AIR
126.8B EUR 1.8 28.6 15.8 25.5
FR
Safran SA
PAR:SAF
104.9B EUR 3.8 -157.2 19 25.6
US
Lockheed Martin Corp
NYSE:LMT
107.6B USD 1.5 19.5 13.9 16.9
UK
Rolls-Royce Holdings PLC
LSE:RR
68.1B GBP 3.6 27 20.6 28.5
US
TransDigm Group Inc
NYSE:TDG
80.7B USD 9.6 46.8 24 26.1
DE
Rheinmetall AG
XETRA:RHM
69.9B EUR 7.2 97.4 39 50.3
US
General Dynamics Corp
NYSE:GD
73.5B USD 1.5 18.5 13.4 15.8
P/E Multiple
Earnings Growth PEG
CA
Kwesst Micro Systems Inc
XTSX:KWE
Average P/E: 39.2
Negative Multiple: -0.4
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
38
28%
1.4
US
RTX Corp
LSE:0R2N
37.9
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -13.2 N/A N/A
NL
Airbus SE
PAR:AIR
28.6
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -157.2 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.5
12%
1.6
UK
Rolls-Royce Holdings PLC
LSE:RR
27
3%
9
US
TransDigm Group Inc
NYSE:TDG
46.8
24%
2
DE
Rheinmetall AG
XETRA:RHM
97.4
56%
1.7
US
General Dynamics Corp
NYSE:GD
18.5
10%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Kwesst Micro Systems Inc
XTSX:KWE
Average EV/EBITDA: 20.6
Negative Multiple: -0.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
19.7
17%
1.2
US
RTX Corp
LSE:0R2N
19.7
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -21.1 N/A N/A
NL
Airbus SE
PAR:AIR
15.8
20%
0.8
FR
Safran SA
PAR:SAF
19
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
13.9
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
20.6
12%
1.7
US
TransDigm Group Inc
NYSE:TDG
24
13%
1.8
DE
Rheinmetall AG
XETRA:RHM
39
36%
1.1
US
General Dynamics Corp
NYSE:GD
13.4
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Kwesst Micro Systems Inc
XTSX:KWE
Average EV/EBIT: 28.4
Negative Multiple: -0.2
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
33.5
29%
1.2
US
RTX Corp
LSE:0R2N
33.5
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -17.2 N/A N/A
NL
Airbus SE
PAR:AIR
25.5
27%
0.9
FR
Safran SA
PAR:SAF
25.6
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
16.9
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28.5
17%
1.7
US
TransDigm Group Inc
NYSE:TDG
26.1
12%
2.2
DE
Rheinmetall AG
XETRA:RHM
50.3
42%
1.2
US
General Dynamics Corp
NYSE:GD
15.8
9%
1.8