M

MS International PLC
LSE:MSI

Watchlist Manager
MS International PLC
LSE:MSI
Watchlist
Price: 1 405 GBX -6.33% Market Closed
Market Cap: 230.6m GBX
Section:
 

Relative Value

The Relative Value of one MSI stock under the Base Case scenario is 1 435.54 GBX. Compared to the current market price of 1 405 GBX, MS International PLC is Undervalued by 2%.

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.

MSI Relative Value
Base Case
1 435.54 GBX
Undervaluation 2%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
3
vs Industry
73
Median 3Y
1.5
Median 5Y
1.3
Industry
5.1
More Details
15.6
P/E
P/E
Price to Earnings
15.6
vs History
31
vs Industry
55
Median 3Y
15
Median 5Y
14
Industry
37
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
54
Median 3Y
-34.6
Median 5Y
-5.7
Industry
22.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
39
Median 3Y
-14.7
Median 5Y
-4.5
Industry
36.9
More Details
3.7
P/B
P/B
Price to Book Value
3.7
vs History
3
vs Industry
42
Median 3Y
3.1
Median 5Y
2.6
Industry
4.8
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
3
vs Industry
78
Median 3Y
1.2
Median 5Y
1
Industry
5.3
More Details
5.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.1
vs History
3
vs Industry
75
Median 3Y
3.9
Median 5Y
3.4
Industry
15.3
More Details
9.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.5
vs History
11
vs Industry
56
Median 3Y
8.5
Median 5Y
7.5
Industry
21.6
More Details
10.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.8
vs History
12
vs Industry
56
Median 3Y
10
Median 5Y
9.3
Industry
29
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
55
Median 3Y
-28.6
Median 5Y
-1.6
Industry
23.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
42
Median 3Y
-12.6
Median 5Y
-1.4
Industry
30.1
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
3
vs Industry
62
Median 3Y
1.6
Median 5Y
1.4
Industry
3.2
More Details

Multiples Across Competitors

MSI Competitors Multiples
MS International PLC 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
UK
MS International PLC
LSE:MSI
227.2m GBP 1.9 15.6 9.5 10.8
US
Raytheon Technologies Corp
NYSE:RTX
263.2B USD 3.1 39.9 22.8 34.3
US
RTX Corp
LSE:0R2N
256.2B USD 3 38.9 22.3 33.5
NL
Airbus SE
PAR:AIR
172.4B EUR 2.4 34 20.2 30.6
US
Boeing Co
NYSE:BA
185.9B USD 2.3 -18.3 -31.9 -24.6
FR
Safran SA
PAR:SAF
134.5B EUR 4.6 31.1 22.6 29.5
UK
Rolls-Royce Holdings PLC
LSE:RR
109.7B GBP 5.6 18.9 26 33.1
US
Lockheed Martin Corp
NYSE:LMT
129.1B USD 1.8 30.7 18.6 23.7
DE
Rheinmetall AG
XETRA:RHM
87B EUR 7.9 103.7 44.8 59.4
US
General Dynamics Corp
NYSE:GD
98.1B USD 1.9 23.3 16.9 19.7
US
Howmet Aerospace Inc
NYSE:HWM
90B USD 11.3 62.2 40.6 46.3
P/E Multiple
Earnings Growth PEG
UK
M
MS International PLC
LSE:MSI
Average P/E: 39.8
15.6
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
39.9
29%
1.4
US
RTX Corp
LSE:0R2N
38.9
28%
1.4
NL
Airbus SE
PAR:AIR
34
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.3 N/A N/A
FR
Safran SA
PAR:SAF
31.1
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.9
8%
2.4
US
Lockheed Martin Corp
NYSE:LMT
30.7
11%
2.8
DE
Rheinmetall AG
XETRA:RHM
103.7
60%
1.7
US
General Dynamics Corp
NYSE:GD
23.3
12%
1.9
US
Howmet Aerospace Inc
NYSE:HWM
62.2
23%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
M
MS International PLC
LSE:MSI
Average EV/EBITDA: 24.4
9.5
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22.8
18%
1.3
US
RTX Corp
LSE:0R2N
22.3
18%
1.2
NL
Airbus SE
PAR:AIR
20.2
19%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -31.9 N/A N/A
FR
Safran SA
PAR:SAF
22.6
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
26
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
18.6
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
44.8
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.9
10%
1.7
US
Howmet Aerospace Inc
NYSE:HWM
40.6
18%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
M
MS International PLC
LSE:MSI
Average EV/EBIT: 32.1
10.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
34.3
31%
1.1
US
RTX Corp
LSE:0R2N
33.5
31%
1.1
NL
Airbus SE
PAR:AIR
30.6
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -24.6 N/A N/A
FR
Safran SA
PAR:SAF
29.5
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
33.1
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
23.7
12%
2
DE
Rheinmetall AG
XETRA:RHM
59.4
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.7
11%
1.8
US
Howmet Aerospace Inc
NYSE:HWM
46.3
20%
2.3

See Also

Summary
MSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MSI stock valuation using valuation multiples.
Wall Street Estimates
MSI 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
MSI 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 309,400+ 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

© 2026 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.